C Valor-82

RESUMEN DE VALORIZACION Nro.
02
OBRA
ENTIDAD
#REF!
ADELANTO DIRECTO (Incl. IGV)
CONTRATISTA
#REF!
ADELANTO MATERIALES (Incl. IGV)
SUPERVISOR
#REF!
FECHA DE VALORIZACION
#REF!
S/. 10,000.00
#REF!
AL 28 DE FEBRERO DEL 2010
DESCRIPCION
VALOR
REFENCIAL
MES
ANTERIOR
AVANCE DE OBRA ACUMULADO
ACTUAL
ACUMULADO
PROGRAMADO
EJECUTADO
VALORIZACION
1 COSTO DIRECTO
#REF!
#REF!
#REF!
#REF!
GASTOS GENERALES 8.00%
#REF!
#REF!
#REF!
#REF!
UTILIDAD 6.00%
#REF!
#REF!
#REF!
#REF!
SUB- TOTAL
#REF!
#REF!
#REF!
#REF!
REAJUSTES
-4,900.76
#REF!
#REF!
DEDUCCION (EN EFECTIVO)
-4,243.34
#REF!
#REF!
0.00
#REF!
#REF!
9,144.10
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2 REINTEGRO Y DEDUCCIONES
DEDUCCION (POR MATERIALES)

TOTAL DEDUCTIVOS
3 VALORIZACION BRUTA
#REF!
AMORTIZACIONES DE LOS ADELANTOS

AMORTIZACION DE ADELANTO DIRECTO (sin IGV)
8,403.36
812.58
7,590.78
8,403.36
AMORTIZACION DE ADELANTO DE MATERIALES
#REF!
35,467.35
#REF!
#REF!
TOTAL AMORTIZACIONES
#REF!
36,279.93
#REF!
#REF!
VALORIZACION NETA
#REF!
#REF!
#REF!
#REF!
EN EFECTIVO
#REF!
#REF!
#REF!
#REF!
IGV 19%
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
MONTO A PAGAR AL CONTRATISTA
4 MONTO A FACTURAR POR EL CONTRATISTA
SON : DOSCIENTOS OCHENTA Y DOS MIL NOVECIENTOS TRECE CON 97/100 NUEVOS SOLES
VALORIZACIN N 01
OBRA
#REF!
PROPIETARIO: #REF!
MONTO CONTRACTUAL OBRA ,VARIOS:
CONTRATISTA #REF!
PLAZO DE EJECUCIN :
SECTOR:
AGUA POTABLE
#REF!
#REF!
#REF!
INICIO:
TRMINO:
ITEM
01.00
PARTIDA
AVANCES
PRESUPUESTO
UND
METRADO
PU
Includo I.G.V
240 Calendarios
PARCIAL
METRADO
ANTERIOR
MONTO
METRADO
ACTUAL
MONTO
METRADO
ACUMULADO
MONTO
SALDO
%
METRADO
MONTO
OBRAS PROVISIONALES
01.01
Caseta para Oficina, Almacen (Alquiler), Inc. Guardiana
mes
8.00
1260.50
10084.00
0.00
12.50%
1.00
1,260.50
12.50%
1.00
1,260.50
25.00%
7.00
8,823.50
87.50%
01.02
Movilizacin y Desmovilizacin de Equipo y Maquinaria
GLB
1.00
4201.68
4201.68
0.00
50.00%
0.50
2,100.84
50.00%
0.50
2,100.84 100.00%
0.50
2,100.84
50.00%
01.03
Tranquera de madera mvil para desviacin vehicular (2"x3" L=2.4m) H=1.20m
und
15.00
165.14
2477.10
0.00
12.53%
1.88
310.46
12.53%
1.88
310.46
25.07%
13.12
2,166.64
87.47%
02.00
02.01
LINEA DE CONDUCCION
OBRAS PRELIMINARES
02.01.01
Cartel de obra impresin de Banner de 3.60 m x 2.40 m (Soporte de Madera)
02.01.02
Trazo y Replanteo Inicial del Proyecto P/ Lnea de Conduccin-Aduccin-Redes
02.01.03
Replanteo Fiinal del Proyecto P/ Lnea de Conduccin-Aduccin-Redes
02.02
0.00
0.00
und
1.00
561.81
561.81
0.00 100.00%
1.00
561.81 100.00%
1.00
561.81 200.00%
0.00
0.00
0.00%
759.60
0.89
676.04
0.00 100.00%
759.60
676.04 100.00%
759.60
676.04 200.00%
0.00
0.00
0.00%
759.60
0.98
744.41
0.00
MOVIMIENTO DE TIERRAS
0.00%
0.00
0.00%
0.00
0.00
0.00%
759.60
744.41 100.00%
2,760.97 100.00%
0.00
02.02.01
Excavacin de Zanja C/ Maq T.N. "C" Hasta 1.5 m P/Tub. D = 8" - 10"
558.90
4.94
2760.97
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
558.90
02.02.02
Excavacin de Zanja C/ Maq T.S.R. Hasta 1.5 m P/Tub. D = 8" - 10"
56.00
10.98
614.88
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
56.00
614.88 100.00%
02.02.03
Excav. C/I Mq S/Explo. T.R. Hasta 1.5 P/Tub. D = 8" - 10"
144.70
156.28
22613.72
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
144.70
22,613.72 100.00%
02.02.04
Refine y Niv. de Zanja T.Normal P/Tub. D = 8" - 10"
558.90
2.54
1419.61
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
558.90
1,419.61 100.00%
02.02.05
Refine y Niv. de Zanja T.Semirocoso P/Tub. D = 8" - 10"
56.00
3.81
213.36
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
56.00
213.36 100.00%
02.02.06
Refine y Niv. de Zanja T.Rocoso P/Tub. D = 8" - 10"
144.70
7.63
1104.06
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
144.70
1,104.06 100.00%
02.02.07
Preparacin de Cama de Apoyo P/Tub. D = 8" - 10"
759.60
3.20
2430.72
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
759.60
2,430.72 100.00%
02.02.08
Relleno Compac. Zanja .T.N. P/Tub. Hasta 1.5m D = 8" - 10"
558.90
32.11
17946.28
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
558.90
17,946.28 100.00%
02.02.09
Relleno Compac. Zanja .T.S.R. P/Tub. Hasta 1.5m D = 8" - 10"
200.70
38.67
7761.07
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
200.70
7,761.07 100.00%
02.02.10
Eliminacin de Material Excedente C/ Maq. D= 3 km.
m3
129.14
18.28
2360.68
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
129.14
2,360.68 100.00%
02.03
SUMINISTRO E INSTALACIN DE TUBERA
0.00
02.03.01
Suministro e Instalacin de Tubera PVC UF NTP ISO 4422 Dn 200 mm C-7.5
759.60
49.54
37630.58
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
759.60
37,630.58 100.00%
02.03.02
Prueba Hidraulica+Desinfeccin Tub. PVC ISO 4422 Dn 200 mm
759.60
4.40
3342.24
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
759.60
3,342.24 100.00%
02.04
SUMINISTRO E INSTALACIN DE ACCESORIOS
0.00
02.04.01
Suministro e Instalacin Codo Dn 200mm x 22.5 PVC UF NTP ISO 4422
und
1.00
431.04
431.04
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
431.04 100.00%
02.04.02
Suministro e Instalacin Codo Dn 200mm x 45 PVC UF NTP ISO 4422
und
4.00
431.04
1724.16
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4.00
1,724.16 100.00%
02.04.03
und
3.00
431.04
1293.12
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
1,293.12 100.00%
02.04.04
Suministro e Instalacin de Tee Dn 250mm x 200mm PVC UF NTP ISO 4422
und
1.00
1076.19
1076.19
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
1,076.19 100.00%
pza
1.00
1186.27
1186.27
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
1,186.27 100.00%
6.01 100.00%
02.04.05
02.05
Suministro e Instalacin de Vlvula He. Dctil ISO 7559 Dn 200mm P/Tub. PVC
ISO 4422
OBRAS ESPECIALES
0.00
02.05.01
Encofrado y Desencofrado de Dados de Anclaje a Accesorios
m2
0.32
18.78
6.01
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.32
02.05.02
Concreto fc=140 Kg/cm2 para Dados de Anclaje a Accesorios
m3
0.02
239.96
4.80
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.02
4.80 100.00%
02.05.03
Caja para Vlvula Dn 200 mm
und
1.00
135.34
135.34
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
135.34 100.00%
0.00
0.00
561.81 100.00%
03
03.01
RESERVORIO Vol= 1,200 M3
0.00
OBRAS PRELIMINARES
0.00
03.01.01
und
1.00
561.81
561.81
0.00
0.00%
0.00
0.00%
1.00
03.01.02
Limpieza de Terreno manual
m2
256.00
2.97
760.32
0.00 100.00%
256.00
760.32 100.00%
256.00
760.32 200.00%
0.00
0.00
0.00%
03.01.03
Trazo y Replanteo Inicial del Proyecto P/Reservorio-Cisterna o Sim. C/Estacin Total
und
1.00
828.78
828.78
0.00 100.00%
1.00
828.78 100.00%
1.00
828.78 200.00%
0.00
0.00
0.00%
03.01.04
Replanteo Final de la Obra P/Reservorios Y/O Cisterna C/Estacin Total
und
1.00
725.31
725.31
0.00
03.02
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
725.31 100.00%
03.02.01
Corte en Roca Fija para Plataforma
m3
354.55
113.76
40333.61
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
354.55
40,333.61 100.00%
03.02.02
Excav. C/I Mq S/Explo. T.R. Hasta 1.0 Prof.
85.54
73.21
6262.38
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
85.54
6,262.38 100.00%
03.02.03
Refine y Nivelacin en Terreno Rocoso
m2
297.42
19.93
5927.58
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
297.42
5,927.58 100.00%
03.02.04
Eliminacin de Desmonte en Terreno Semirocoso D=10 Km C/Maq.
m3
440.00
42.54
18717.60
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
440.00
18,717.60 100.00%
6,787.70 100.00%
03.03
OBRAS DE CONCRETO
0.00
03.03.01
Concreto F'c=100 Kg/cm2 P/Solados y/o sub bases (C-I)
m3
32.84
206.69
6787.70
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
32.84
03.03.02
Encofrado (Inc/Habilitacin de madera) P/Solados y/o sub bases
m2
85.24
26.11
2225.62
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
85.24
2,225.62 100.00%
03.03.03
Concreto Pre Mezclado f'c=245 Kg/cm2 P/Zapatas (P-I)
m3
52.71
433.47
22848.20
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
52.71
22,848.20 100.00%
03.03.04
Acero Estruct. Trabajado P/Zapata Armada (costo prom. incl. desperdicios)
kg
1396.05
5.54
7734.12
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,396.05
7,734.12 100.00%
03.03.05
Concreto Pre Mezclado f'c=245 Kg/cm2 para Losa de Fondo-Piso (cemento P-I)
m3
35.63
364.77
12996.76
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
35.63
12,996.76 100.00%
03.03.06
Acero Estruc. Trabajado P/Losa de Fondo-Base de Buzn, Cmara, Caja
kg
2236.03
5.54
12387.61
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2,236.03
12,387.61 100.00%
03.03.07
Concreto Pre Mezclaod f'c=245 Kg/cm2 P/Muros Reforzados (P-I)
m3
87.21
463.72
40441.02
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
87.21
40,441.02 100.00%
03.03.08
Encofrado (Inc/Habilitacin) P/Muros Cilindrico-Cuba
m2
697.68
40.94
28563.02
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
697.68
28,563.02 100.00%
03.03.09
Acero Estruct. Trabajado P/Muro Reforzado (costo prom. incl. desperdicios)
kg
###
5.60
80648.29
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
14,401.48
80,648.29 100.00%
03.03.10
Concreto Pre Mezclado f'c=210 Kg/cm2 P/Vigas (P-I)
m3
8.22
445.80
3664.48
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
8.22
3,664.48 100.00%
03.03.11
Encofrado (Inc/Habilitacin) P/Vigas Circulares
m2
48.94
62.31
3049.45
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
48.94
3,049.45 100.00%
03.03.12
Acero Estruct. Trabajado P/Vigas (costo prom. incl. desperdicios)
kg
882.16
5.60
4940.10
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
882.16
4,940.10 100.00%
03.03.13
Concreto Pre Mezclado f'c=210 Kg/cm2 P/Cpulas Esfricas (P-I)
m3
17.04
422.32
7196.33
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
17.04
7,196.33 100.00%
03.03.14
Encofrado (Inc/Habilitacin) P/Cpula Esfrica
m2
213.00
60.01
12782.13
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
213.00
12,782.13 100.00%
03.03.15
Acero Estruct. Trabajado P/Cpula Esfrica (costo prom. incl. desperdicios)
kg
1293.34
5.60
7242.70
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,293.34
7,242.70 100.00%
03.03.16
Aditivo Desmoldeador P/Encofrado Tipo Caravista
m2
910.68
4.57
4161.81
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
910.68
4,161.81 100.00%
03.04
REVOQUES ENLUCIDOS Y MOLDURAS
0.00
03.04.01
Tarrajeo con Impermeabilizante de Losa de Fondo-Piso,Canales
m2
200.06
21.92
4385.32
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
200.06
4,385.32 100.00%
03.04.02
Tarrajeo con Impermeabilizante de muros en Reservorio Apoyado
m2
343.46
31.96
10976.98
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
343.46
10,976.98 100.00%
10.25
103.53
1061.18
03.05
CARPINTERIA METALICA
0.00
03.05.01
Escalera Tub Fo.Gdo c/parantes de 1 1/2" x peldaos de 3/4"
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
10.25
1,061.18 100.00%
03.05.02
Marco y Tapa Plancha LAC 1/4" c/mecanismo de Seg. s/diseo
und
1.00
303.73
303.73
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
303.73 100.00%
03.05.03
Ventilacin c/tubera de Acero s/diseo Dn 150 mm
und
4.00
79.26
317.04
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4.00
317.04 100.00%
03.05.04
Soporte Metlico T/Abrazadera P/Tub. de Dn 200mm - 250mm (8"-10")
und
1.00
23.52
23.52
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
23.52 100.00%
03.05.05
Candado Incluye Aldabas
und
1.00
19.08
19.08
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
19.08 100.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
596.11
3,922.40 100.00%
03.06
03.06.01
03.07
PINTURA
Pintado Exterior C/Teknomate o simi.ar de Reservorio Apoyado Incl. Mensaje
0.00
m2
596.11
6.58
3922.40
ADITAMIENTOS VARIOS
0.00
0.00
03.07.01
Provisin y Colocado de Junta Water Stop de 6"
305.55
18.17
5551.84
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
305.55
5,551.84 100.00%
03.07.02
Mortero 1:3+ Impermeabilizante para Juntas de Construccin Muros - Concreto
m3
3.29
414.50
1363.71
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.29
1,363.71 100.00%
03.07.03
Prueba Hidrulica c/empleo de la Lnea de Ingreso (conduccin)
m3
1200.00
1.87
2244.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,200.00
2,244.00 100.00%
03.07.04
Evacuacin Agua de Prueba c/empleo de Lnea de Rebose
m3
1200.00
0.65
780.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,200.00
780.00 100.00%
03.07.05
Limpieza y Desinfeccin de Reservorios Apoyados
m2
756.52
0.91
688.43
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
756.52
688.43 100.00%
m2
48.10
32.45
1560.85
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
48.10
1,560.85 100.00%
und
8.00
304.80
2438.40
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
8.00
2,438.40 100.00%
03.07.07
Vereda de Concreto f'c=175 kg/cm2 e=0.10 m pasta 1:2 (C-I) C/Empleo de

Mezcladora
Prueba de Calidad del Concreto (prueba a la compresin)
04
CASETA DE VALVULA
03.07.06
04.01
0.00
OBRAS PRELIMINARES
0.00
04.01.01
Limpieza de Terreno Manual
m2
1.00
2.97
2.97
0.00 100.00%
1.00
2.97 100.00%
1.00
2.97 200.00%
0.00
0.00
0.00%
04.01.02
Trazo y Replanteo
m2
1.00
1.55
1.55
0.00 100.00%
1.00
1.55 100.00%
1.00
1.55 200.00%
0.00
0.00
0.00%
04.02
0.00
04.02.01
Excavacin de Zanja en Roca
m3
11.48
138.29
1587.57
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
11.48
1,587.57 100.00%
04.02.02
Refine y Nivelacin en Terreno Rocoso
m2
29.30
19.93
583.95
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
29.30
583.95 100.00%
04.02.03
Eliminacin de Desmonte en Terreno Semirocoso D=10 Km C/Maq.
m3
5.98
42.54
254.39
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
5.98
254.39 100.00%
04.03
OBRAS DE CONCRETO
0.00
04.03.01
Concreto 1:10 + 30% Piedra Grande para Cimiento Corrido (cemento-I)
m3
3.35
150.21
503.20
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.35
503.20 100.00%
04.03.02
Concreto 1:8 + 25%PM P/Sobrecimientos C/Mezcladora (C-I)
m3
2.89
169.04
488.53
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.89
488.53 100.00%
04.03.03
Encofrado (inc. habilitacin de madera) p/sobrecimientos
m2
23.10
29.02
670.36
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
23.10
670.36 100.00%
04.03.04
Concreto f'c=175 Kg/cm2 P/ Piso Simple (cemento P-I)
m3
1.00
312.38
312.38
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
312.38 100.00%
04.03.05
Concreto f'c=210 Kg/cm2 para Anclajes y/o Dados (cemento P-I)
m3
0.45
298.41
134.28
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.45
134.28 100.00%
04.03.06
Encofrado (Inc. habilitacin) P/Anclajes y/o Dados
m2
5.15
25.89
133.33
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
5.15
133.33 100.00%
04.03.07
Acero Estruct. Trabajado P/Dados (costo prom. incl. desperdicios)
kg
22.85
5.54
126.59
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
22.85
126.59 100.00%
04.03.08
Concreto f'c=210 kg/cm2 P/Columnas (C-I)
m3
1.11
304.16
337.62
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.11
337.62 100.00%
04.03.09
Encofrado (Inc habilitacin de madera) P/Columnas
m2
8.88
39.02
346.50
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
8.88
346.50 100.00%
04.03.10
Acero Estruct. Trabajado P/Columnas (costo prom. incl. desperdicios)
kg
254.22
5.60
1423.63
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
254.22
1,423.63 100.00%
04.03.11
Concreto f'c=210 kg/cm2 P/Vigas (C-I)
m3
1.68
279.67
469.85
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.68
469.85 100.00%
04.03.12
Encofrado (Inc Habilitacin de Madera) P/Vigas Rectas y Dinteles
m2
10.33
44.93
464.13
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
10.33
464.13 100.00%
04.03.13
Acero Estruct. Trabajado P/Vigas (costo prom. incl. desperdicios)
kg
235.26
5.60
1317.46
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
235.26
1,317.46 100.00%
04.03.14
Concreto f'c=210 kg/cm2 P/Losas Macizas
m3
5.23
279.67
1462.67
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
5.23
1,462.67 100.00%
04.03.15
Encofrado (Inc. habilitacin de madera) P/Losas Macizas
m2
26.13
36.03
941.46
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
26.13
941.46 100.00%
04.03.16
Acero Estruct. Trabajado P/Losas Macizas (costo prom. incl. desperdicios)
kg
388.95
5.60
2178.12
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
388.95
2,178.12 100.00%
m2
20.08
35.37
710.23
0.00%
0.00
0.00%
0.00
0.00
0.00%
20.08
710.23 100.00%
04.04
04.04.01
04.05
ALBAILERIA
Muro de Ladrillo K.K. de Arcilla de Cabeza C/Mortero 1:4x1.5 cm
0.00
0.00
0.00
04.05.01
Tarrajeo Interior C/Mortero 1:5 x 1.5 cm (Inc. Columnas Empot)
m2
21.99
16.99
373.61
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
21.99
373.61 100.00%
04.05.02
Tarrajeo Exterior C/Mortero 1:5 x 1.5 cm (Inc.columnas empot)
m2
24.54
32.99
809.57
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
24.54
809.57 100.00%
04.05.03
Tarrajeo de Superf. Vigas Peraltadas-Independ.(en interiores)
m2
3.58
25.70
92.01
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.58
92.01 100.00%
04.05.04
Vestidura de Derrames en Puertas, Ventanas y Vanos
16.40
22.33
366.21
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
16.40
366.21 100.00%
Cielo Raso Inc. Vigas Empotradas C/Mortero 1:4 x 1.5 cm
m2
26.13
29.67
775.28
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
26.13
775.28 100.00%
04.05.05
04.06
PISOS Y PAVIMENTOS
0.00
04.06.01
Falso PIso de Concreto 1:10 E=4" (C-I)
m2
15.80
15.70
248.06
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
15.80
248.06 100.00%
04.06.02
Contrapiso de 48 mm C/Mortero 1:5 x 38 mm en Base 1:2 x 10 mm Acabado
m2
15.80
21.42
338.44
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
15.80
338.44 100.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
26.13
688.00 100.00%
04.07
04.07.01
04.08
CUBIERTAS
Cubierta Ladr.Pastelero Asen. de Barro 3cm+Fragua C/Mor. 1:5
0.00
m2
26.13
26.33
688.00
CARPINTERIA METALICA
0.00
0.00
04.08.01
Puerta Metal LAC 1/8" C/Marco 2"x2"x1/4" y Refuerzos
m2
2.75
769.49
2116.10
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.75
2,116.10 100.00%
04.08.02
Ventana de Fierro C/Perfil "L" de 2"x1/4" Fija+Fierro Corrugado de 3/4"
m2
3.20
256.69
821.41
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.20
821.41 100.00%
04.08.03
Escalera Tub Fo.Gdo c/parantes de 1 1/2" x peldaos de 3/4"
1.00
103.53
103.53
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
103.53 100.00%
04.08.04
Marco y Tapa Plancha LAC 3/16" C/Mecanism. de Seg. S/Diseo
und
1.00
899.52
899.52
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
899.52 100.00%
04.08.05
Cerradura Para Exterior, C/Llaves Interior y Exterior de 3 Golpes
und
1.00
38.66
38.66
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
38.66 100.00%
04.09
PINTURA
0.00
04.09.01
Pintado de Cielo Raso con Teknomate o Supermate (Similar)
m2
26.13
6.26
163.57
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
26.13
163.57 100.00%
04.09.02
Pintado de Muro de Muro Interior C/Teknomate o Supermate (Similar)
m2
21.99
4.94
108.63
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
21.99
108.63 100.00%
04.09.03
Pintado de Muro Exterior C/Teknomate o Supermate (similar)
m2
24.54
4.94
121.23
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
24.54
121.23 100.00%
04.09.04
Pintado de Puertas Metlicas (2manos anticorrosiva+2esmalte)
m2
5.50
7.26
39.93
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
5.50
39.93 100.00%
04.09.05
Pintado de Ventanas Metlicas (2 manos anticorrosiva +2 esmalte)
m2
6.40
4.82
30.85
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
6.40
30.85 100.00%
04.10
ADITAMIENTOS VARIOS
0.00
04.10.01
Provisin y Colocado de Teknoport de 1"
m2
1.63
14.00
22.82
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.63
22.82 100.00%
04.10.02
Candado Incluye Aldabas
und
1.00
19.08
19.08
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
19.08 100.00%
m2
1.00
32.45
32.45
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
32.45 100.00%
und
6.00
304.80
1828.80
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
6.00
1,828.80 100.00%
04.10.03
04.10.04
04.11
Vereda de Concreto f'c=175 kg/cm2 e=0.10 m pasta 1:2 (C-I) C/Empleo de

Mezcladora
Prueba de Calidad del Concreto (prueba a la compresin)
EQUIPAMIENTO HIDRAULICO
0.00
04.11.01
Canastilla de Succin BB Dn 250 mm de Bronce
und
1.00
501.76
501.76
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
501.76 100.00%
04.11.02
Vlvula Compuerta BB Ho Dctil Dn 200 mm
und
2.00
1605.22
3210.44
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
3,210.44 100.00%
04.11.03
Vlvula Compuerta BB Hierro Dctil Dn 250 mm
und
2.00
2277.49
4554.98
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
4,554.98 100.00%
04.11.04
Unin Flexible TIpo Dresser Dn 200 mm
und
2.00
318.45
636.90
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
636.90 100.00%
04.11.05
Unin Flexible Tipo Dresser Dn 250 mm
und
2.00
372.66
745.32
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
745.32 100.00%
04.11.06
Tee Hierro Dctil de 3 Bridas PN16 Dn 200 mm x 200 mm
und
1.00
792.44
792.44
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
792.44 100.00%
04.11.07
Tee de Hierro Dctil de 3 Bridas Pn 16 Dn 250mm x 250mm
und
1.00
1101.77
1101.77
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
04.11.08
Tee Hierro Dctil de 3 Bridas PN16 Dn 250 mm x 200 mm
und
1.00
892.93
892.93
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
892.93 100.00%
04.11.09
Codo Hierro Dctil T.Push On Dn 200 mm x 45
und
3.00
415.22
1245.66
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
1,245.66 100.00%
04.11.10
und
2.00
549.29
1098.58
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
1,098.58 100.00%
04.11.11
und
4.00
626.67
2506.68
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4.00
2,506.68 100.00%
04.11.12
und
2.00
750.83
1501.66
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
1,501.66 100.00%
04.11.13
Medidor de Caudal Electromagntico B.B, Dn 250 mm
und
1.00 10554.80
10554.80
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
10,554.80 100.00%
04.11.14
Manmetro Doble Lectura C/Rango 0-300 Lbs/Pulg2 Inc. Accesorios
und
1.00
210.08
210.08
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
210.08 100.00%
04.11.15
Tubera de Acero Schedule - 40 P/Eq. Dn 200 mm Inc. 1% Desp.
16.55
461.40
7636.17
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
16.55
7,636.17 100.00%
04.11.16
Tubera de Acero Schedule - 40 P/Eq. Dn 250mm Inc. 1% Desp.
22.85
512.92
11720.22
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
22.85
11,720.22 100.00%
04.11.17
Unin Brida Campana Dn 200 mm HD PN 16
und
1.00
339.85
339.85
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
339.85 100.00%
04.11.18
Unin Brida Campana Dn 250 mm HD Pn 16
und
1.00
523.00
523.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
523.00 100.00%
04.11.19
Brida de Acero para Soldar-Rompe Agua 250mm
und
1.00
166.56
166.56
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
166.56 100.00%
04.11.20
Brida de Acero para Soldar-Rompe Agua 200 mm
und
3.00
166.56
499.68
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
499.68 100.00%
04.11.21
Brida de Acero Para Soldar y Empernar Dn 200 mm
und
18.00
140.67
2532.06
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
18.00
2,532.06 100.00%
04.11.22
Brida de Acero Para Soldar y Empernar Dn 250mm
und
21.00
186.87
3924.27
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
21.00
3,924.27 100.00%
04.11.23
Perno de Acero Inc. Tuerca P/Unir Bridas de 200 mm
und
144.00
3.28
472.32
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
144.00
472.32 100.00%
04.11.24
Perno de Acero Inc.Tuerca P/Unir Bridas de 250mm
und
168.00
4.03
677.04
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
168.00
677.04 100.00%
04.11.25
Empaquetadura de Jebe Enlonado de 200 mm
und
18.00
26.89
484.02
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
18.00
484.02 100.00%
04.11.26
Empaquetadura de Jebe Enlonado de 250mm
und
21.00
37.82
794.22
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
21.00
794.22 100.00%
04.11.27
Montaje de Inst. Hidrulica del Reservorio Proyectado
und
1.00 15791.46
15791.46
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
15,791.46 100.00%
GLB
1.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
4,353.90 100.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
40,336.13 100.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
561.81 100.00%
1,695.81 200.00%
0.00
04.12
04.12.01
04.13
04.13.01
05
05.01
LNEA DE REBOSE
Tubera de Rebose a Buzn Existente
4353.90
GLB
1.00 40336.13
40336.13
05.01.02
Trazo y Repalnteo Inicial del Proyecto P/ Lnea de Conduccin-Aduccin-Redes
05.01.03
0.00
0.00
OBRAS PRELIMINARES
0.00
0.00
LINEA DE ADUCCION
05.01.01
05.02
0.00
4353.90
OTROS
Adquisicin de Terreno P/Reservorio Proyectado
1,101.77 100.00%
0.00
und
1.00
561.81
561.81
1905.40
0.89
1695.81
0.00 100.00% 1,905.40
1905.40
0.98
1867.29
0.00
0.00
0.00%
1,695.81 100.00% 1,905.40
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,905.40
1,867.29 100.00%
0.00
05.02.01
729.35
2.64
1925.48
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
729.35
1,925.48 100.00%
05.02.02
889.85
3.07
2731.84
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
889.85
2,731.84 100.00%
05.02.03
55.70
10.98
611.59
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
55.70
611.59 100.00%
05.02.04
230.50
156.28
36022.54
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
230.50
36,022.54 100.00%
05.02.05
729.35
1.92
1400.35
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
729.35
1,400.35 100.00%
05.02.06
889.85
2.54
2260.22
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
889.85
2,260.22 100.00%
05.02.07
55.70
3.81
212.22
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
55.70
212.22 100.00%
05.02.08
230.50
7.63
1758.72
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
230.50
1,758.72 100.00%
05.02.09
1905.40
3.20
6097.28
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,905.40
6,097.28 100.00%
05.02.10
729.35
30.00
21880.50
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
729.35
21,880.50 100.00%
05.02.11
889.85
32.11
28573.08
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
889.85
28,573.08 100.00%
05.02.12
286.20
38.67
11067.35
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
286.20
11,067.35 100.00%
05.02.13
m3
323.92
18.28
5921.26
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
323.92
5,921.26 100.00%
05.03
0.00
05.03.01
Suministro e Instalacin de Tuberia PVC UF NTP ISO 4422 Dn 110 mm C-7.5
397.30
16.78
6666.69
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
397.30
6,666.69 100.00%
05.03.02
332.05
34.07
11312.94
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
332.05
11,312.94 100.00%
05.03.03
820.45
49.54
40645.09
0.00
0.00%
0.00
0.00%
820.45
40,645.09 100.00%
05.03.04
355.60
80.36
28576.02
0.00
83.52%
23,866.92 167.04%
58.60
05.03.05
Prueba Hidraulica+Desinfeccin Tub. PVC ISO 4422 Dn 110mm
397.30
1.10
437.03
0.00
05.03.06
332.05
1.35
448.27
0.00
0.00
0.00%
0.00
23,866.92
83.52%
297.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
397.30
437.03 100.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
332.05
448.27 100.00%
297.00
4,709.10
16.48%
05.03.07
820.45
4.40
3609.98
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
820.45
3,609.98 100.00%
05.03.08
355.60
4.75
1689.10
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
355.60
1,689.10 100.00%
05.04
0.00
05.04.01
und
1.00
184.58
184.58
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
184.58 100.00%
05.04.02
und
2.00
431.04
862.08
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
862.08 100.00%
05.04.03
und
1.00
431.04
431.04
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
431.04 100.00%
05.04.04
und
2.00
679.16
1358.32
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
1,358.32 100.00%
und
2.00
722.78
1445.56
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
1,445.56 100.00%
05.04.05
05.05
OBRAS ESPECIALES
0.00
05.05.01
m2
1.58
18.78
29.67
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.58
29.67 100.00%
05.05.02
m3
1.25
239.96
299.95
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.25
299.95 100.00%
05.06
VARIOS
0.00
05.06.01
Demolicin Pavimento Flexible c/equipo E=0.05m
m2
85.00
5.76
489.60
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
85.00
489.60 100.00%
05.06.02
Base Granular E=0.20m (afirmado producido) c/equipo
m2
85.00
10.16
863.60
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
85.00
863.60 100.00%
05.06.03
Imprimacin Asfltica Manual
m2
85.00
8.32
707.20
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
85.00
707.20 100.00%
05.06.04
Carpeta Asfltica en Caliente E=2" C/Equipo, Mezcla Adq.
m2
85.00
23.22
1973.70
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
85.00
1,973.70 100.00%
Pintado de Pavimentos (lnea contnua)
170.00
8.32
1414.40
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
170.00
1,414.40 100.00%
05.06.05
06
06.01
RED DE AGUA POTABLE

OBRAS PRELIMINARES
06.01.01
06.01.02
06.01.03
06.02
0.00
0.00
und
3.00
561.81
1685.43
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
1,685.43 100.00%
6110.85
0.89
5438.66
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
6,110.85
5,438.66 100.00%
6110.85
0.98
5988.63
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
6,110.85
5,988.63 100.00%
0.00
06.02.01
4179.95
3.31
13835.63
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4,179.95
13,835.63 100.00%
06.02.02
1460.90
3.97
5799.77
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,460.90
5,799.77 100.00%
06.02.03
20.00
8.99
179.80
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
20.00
179.80 100.00%
06.02.04
55.00
10.45
574.75
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
55.00
574.75 100.00%
06.02.05
303.50
111.28
33773.48
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
303.50
33,773.48 100.00%
06.02.06
91.50
133.12
12180.48
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
91.50
12,180.48 100.00%
06.02.07
4179.95
1.35
5642.93
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4,179.95
5,642.93 100.00%
06.02.08
1460.90
1.92
2804.93
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,460.90
2,804.93 100.00%
06.02.09
20.00
2.30
46.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
20.00
46.00 100.00%
06.02.10
55.00
2.87
157.85
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
55.00
157.85 100.00%
06.02.11
303.50
4.28
1298.98
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
303.50
1,298.98 100.00%
06.02.12
91.50
5.75
526.13
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
91.50
526.13 100.00%
06.02.13
4503.45
2.43
10943.38
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4,503.45
10,943.38 100.00%
06.02.14
1607.40
2.83
4548.94
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,607.40
4,548.94 100.00%
06.02.15
4179.95
26.71
111646.46
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4,179.95
111,646.46 100.00%
06.02.16
1460.90
30.00
43827.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,460.90
43,827.00 100.00%
06.02.17
20.00
28.77
575.40
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
20.00
575.40 100.00%
06.02.18
55.00
34.29
1885.95
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
55.00
1,885.95 100.00%
06.02.19
Relleno Compac. Zanja .T.R. P/Tub. Hasta 1.5m D = 2" - 3"
303.50
26.84
8145.94
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
303.50
8,145.94 100.00%
06.02.20
91.50
31.60
2891.40
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
91.50
2,891.40 100.00%
06.02.21
m3
450.00
18.28
8226.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
450.00
8,226.00 100.00%
81.82%
643.50
4,015.44 163.64%
143.00
892.32
18.18%
99.00% 3,679.78
42,869.44 198.00%
37.17
433.03
1.00%
06.03
0.00
06.03.01
786.50
6.24
4907.76
0.00
81.82%
643.50
4,015.44
06.03.02
3716.95
11.65
43302.47
0.00
99.00% 3,679.78
42,869.44
06.03.03
1607.40
16.78
26972.17
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
06.03.04
Prueba Hidrulica+Desinfeccin Tub. PVC ISO 4422 Dn 90 mm
786.50
0.99
778.64
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
786.50
778.64 100.00%
06.03.05
Prueba Hidrulica+Desinfeccin Tub. PVC ISO 4422 Dn 63 mm
3716.95
0.51
1895.64
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3,716.95
1,895.64 100.00%
06.03.06
1607.40
1.10
1768.14
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1,607.40
1,768.14 100.00%
1,607.40
26,972.17 100.00%
06.04
0.00
06.04.01
Suministro e Instalacin de Vlvula He. Dctil ISO 7559 Dn 63mm P/Tub. PVC ISO
pza
16.00
333.58
5337.28
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
16.00
5,337.28 100.00%
06.04.02
pza
25.00
400.81
10020.25
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
25.00
10,020.25 100.00%
06.04.03
pza
19.00
439.85
8357.15
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
19.00
8,357.15 100.00%
06.04.04
Suministro e Instalacin Doble Tee Dn 90mm x 63mm PVC UF NTP ISO 4422
und
9.00
128.87
1159.83
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
9.00
1,159.83 100.00%
06.04.05
und
3.00
97.15
291.45
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
291.45 100.00%
06.04.06
und
7.00
183.10
1281.70
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
7.00
1,281.70 100.00%
06.04.07
und
1.00
124.92
124.92
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
124.92 100.00%
06.04.08
und
1.00
79.75
79.75
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
79.75 100.00%
06.04.09
und
3.00
69.96
209.88
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
209.88 100.00%
06.04.10
und
10.00
62.60
626.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
10.00
626.00 100.00%
06.04.11
und
4.00
89.08
356.32
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4.00
356.32 100.00%
06.04.12
und
3.00
99.19
297.57
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
297.57 100.00%
06.04.13
und
10.00
106.25
1062.50
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
10.00
1,062.50 100.00%
06.04.14
und
1.00
137.00
137.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
137.00 100.00%
06.04.15
und
1.00
267.56
267.56
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
267.56 100.00%
06.04.16
Suministro e Instalacin de Reduccin Dn 90mm x 63mm PVC UF NTP ISO 4422
und
6.00
37.53
225.18
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
6.00
225.18 100.00%
06.04.17
und
3.00
53.34
160.02
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
160.02 100.00%
06.04.18
und
2.00
81.91
163.82
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
163.82 100.00%
06.04.19
Suministro e Instalacn Tapn Dn 90mm PVC UF NTP ISO 4422
und
17.00
35.65
606.05
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
17.00
606.05 100.00%
06.04.20
und
6.00
46.59
279.54
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
6.00
279.54 100.00%
06.04.21
und
1.00
99.64
99.64
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
99.64 100.00%
06.04.22
und
4.00
50.66
202.64
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4.00
202.64 100.00%
06.04.23
und
3.00
54.50
163.50
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
3.00
163.50 100.00%
06.04.24
und
1.00
88.45
88.45
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
88.45 100.00%
06.04.25
und
1.00
88.46
88.46
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
88.46 100.00%
06.04.26
Suministro e Instalacin de Grifo Contra Incendio T/Poste de 2 Bocas
und
5.00
742.11
3710.55
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
5.00
3,710.55 100.00%
06.05
OBRAS ESPECIALES
0.00
06.05.01
m2
49.44
18.78
928.48
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
49.44
928.48 100.00%
06.05.02
m3
7.41
239.96
1778.10
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
7.41
1,778.10 100.00%
06.05.03
Caja para Vlvula Dn 63 mm
und
16.00
271.50
4344.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
16.00
4,344.00 100.00%
06.05.04
Caja Para Vlvula Dn 90mm
und
25.00
124.26
3106.50
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
25.00
3,106.50 100.00%
06.05.05
Caja Para Vlvula Dn 110mm
und
19.00
135.12
2567.28
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
19.00
2,567.28 100.00%
5,064.40 100.00%
06.06
CONEXIONES DOMICILIARIAS DE AGUA
0.00
06.06.01
2302.00
2.20
5064.40
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2,302.00
06.06.02
22.00
4.99
109.78
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
22.00
109.78 100.00%
06.06.03
299.00
73.21
21889.79
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
299.00
21,889.79 100.00%
06.06.04
2302.00
1.35
3107.70
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2,302.00
3,107.70 100.00%
06.06.05
22.00
2.30
50.60
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
22.00
50.60 100.00%
06.06.06
299.00
4.28
1279.72
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
299.00
1,279.72 100.00%
06.06.07
2623.00
2.43
6373.89
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2,623.00
6,373.89 100.00%
06.06.08
2302.00
15.41
35473.82
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
2,302.00
35,473.82 100.00%
06.06.09
22.00
19.28
424.16
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
22.00
424.16 100.00%
06.06.10
299.00
18.44
5513.56
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
299.00
5,513.56 100.00%
06.06.11
m3
385.00
18.28
7037.80
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
385.00
7,037.80 100.00%
06.06.12
Conexin Domiciliaria Agua de 1/2" x 63mm, Terr. Normal Hasta 2.00 m.
und
19.00
153.25
2911.75
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
19.00
2,911.75 100.00%
06.06.13
Conexin Domiciliaria Agua de 1/2 x 63mm, Terr. Normal Hasta 4.00m
und
21.00
149.85
3146.85
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
21.00
3,146.85 100.00%
06.06.14
und
26.00
148.95
3872.70
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
26.00
3,872.70 100.00%
06.06.15
und
208.00
156.25
32500.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
208.00
32,500.00 100.00%
06.06.16
Conexin Domiciliaria Agua de 1/2 x 90mm, Terr. Normal Hasta 4.00 m.
und
15.00
153.10
2296.50
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
15.00
2,296.50 100.00%
06.06.17
und
4.00
154.57
618.28
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4.00
618.28 100.00%
06.06.18
und
10.00
156.05
1560.50
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
10.00
06.06.19
und
11.00
157.52
1732.72
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
11.00
1,732.72 100.00%
06.06.20
und
109.00
160.47
17491.23
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
109.00
17,491.23 100.00%
06.06.21
und
7.00
168.89
1182.23
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
7.00
1,182.23 100.00%
06.06.22
und
29.00
151.23
4385.67
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
29.00
4,385.67 100.00%
06.06.23
und
41.00
152.70
6260.70
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
41.00
6,260.70 100.00%
06.06.24
und
24.00
154.17
3700.08
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
24.00
3,700.08 100.00%
06.06.25
und
14.00
155.64
2178.96
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
14.00
2,178.96 100.00%
06.06.26
und
16.00
163.01
2608.16
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
16.00
2,608.16 100.00%
06.06.27
und
5.00
167.21
836.05
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
5.00
1,448,526.65
0.00
0.00%
78,950.88
5.45%
78,950.88
5.45%
115,882.13
0.00
86,911.60
0.00
1,651,320.38
0.00
COSTO DIRECTO
GASTOS GENERALES 8 %
UTILIDAD 6 %
SUB TOTAL
6,316.07
6,316.07
4,737.05
0.00%
90,004.00
90,004.00
836.05 100.00%
1,369,575.77
94.55%
109,566.06
4,737.05
5.45%
1,560.50 100.00%
82,174.55
5.45%
1,561,316.38
94.55%
VALORIZACIN N 02 - FEBRERO 2010

OBRA
#REF!
PROPIETARIO:
#REF!
MONTO CONTRACTUAL DE OBRA
CONTRATISTA
#REF!
PLAZO DE EJECUCIN :
#REF! Calendarios
SECTOR:
ALCANTARILLADO
INICIO:
#REF!
TRMINO:
#REF!
ITEM
07
PU
Includo I.G.V
AVANCES
PRESUPUESTO
PARTIDA
#REF!
ANTERIOR
PARCIAL
SALDO
ACTUAL
ACUMULADO
UND
METRADO
und
m
1.00
561.81
561.81
1.00
561.81
0.00
0.00%
1.00
561.81
100.00%
0.00
0.00
6,282.07
0.89
5,591.04
6282.07
5,591.04
0.00
0.00%
6,282.07
5,591.04
100.00%
0.00
0.00
0.00%
METRADO
MONTO
METRADO
MONTO
METRADO
MONTO
METRADO
MONTO
RED DE ALCANTARILLADO
07.01
07.01.01
07.01.02
OBRAS PRELIMINARES
07.01.03
07.02
07.02.01
07.02.02

6,282.07
0.98
6,156.43
0.00
0.00
0.00
0.00%
0.00
0.00
0.00% 6,282.07
6,156.43
100.00%
m
m
118.20
3.97
469.25
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
118.20
469.25
100.00%
75.00
5.29
396.75
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
75.00
396.75
100.00%
07.02.03
2,141.02
4.94
10,576.64
0.00
0.00
750.03
3,705.15
35.03%
750.03
3,705.15
35.03% 1,390.99
6,871.49
64.97%
07.02.04
07.02.05
07.02.06
07.02.07
07.02.08
m
m
m
m
m
2,175.11
6.16
13,398.68
0.00
0.00 1,150.37
7,086.28
52.89%
1,150.37
7,086.28
52.89% 1,024.74
6,312.40
47.11%
551.90
6.90
3,808.11
0.00
0.00
1,247.45
32.76%
180.79
1,247.45
32.76%
371.11
2,560.66
67.24%
335.95
7.78
2,613.69
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
335.95
2,613.69
100.00%
215.80
8.93
1,927.09
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
215.80
1,927.09
100.00%
20.00
10.45
209.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
20.00
209.00
100.00%
07.02.09
07.02.10
07.02.11
07.02.12
07.02.13
07.02.14

m
m
m
m
m
m
120.90
10.98
1,327.48
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
120.90
1,327.48
100.00%
242.20
133.12
32,241.66
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
242.20
32,241.66
100.00%
35.00
177.65
6,217.75
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
35.00
6,217.75
100.00%
233.00
156.28
36,413.24
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
233.00
36,413.24
100.00%
18.00
248.39
4,471.02
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
18.00
4,471.02
100.00%
193.20
1.92
370.94
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
193.20
370.94
100.00%
07.02.15
07.02.16
07.02.17
07.02.18
07.02.19

m
m
m
m
m
5,419.77
2.54
13,766.22
0.00
0.00 1,490.43
3,785.69
27.50%
1,490.43
3,785.69
27.50% 3,929.34
9,980.53
72.50%
20.00
2.87
57.40
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
20.00
57.40
100.00%
120.90
3.81
460.63
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
120.90
460.63
100.00%
227.20
5.75
1,306.40
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
227.20
1,306.40
100.00%
251.00
7.63
1,915.13
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
251.00
1,915.13
100.00%
07.02.20
490.40
2.83
1,387.83
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
490.40
1,387.83
100.00%
07.02.21
5,791.77
3.20
18,533.66
0.00
0.00 1,490.33
4,769.06
25.73%
1,490.33
4,769.06
25.73% 4,301.44
13,764.60
74.27%
07.02.22
118.20
30.00
3,546.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
118.20
3,546.00
100.00%
07.02.23
75.00
45.21
3,390.75
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
75.00
3,390.75
100.00%
07.02.24
2,141.02
32.11
68,748.15
0.00
0.00
10.33
331.70
0.48%
10.33
331.70
0.48% 2,130.69
68,416.45
99.52%
07.02.25
07.02.26
07.02.27
07.02.28

m
m
m
m
2,175.11
47.38
103,056.71
0.00
0.00
970.52
45,983.24
44.62%
970.52
45,983.24
44.62% 1,204.59
57,073.47
55.38%
551.90
88.21
48,683.10
0.00
0.00
76.39
6,738.36
13.84%
76.39
6,738.36
13.84%
475.51
41,944.74
86.16%
335.95
139.68
46,925.50
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
335.95
46,925.50
100.00%
215.80
184.63
39,843.15
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
215.80
39,843.15
100.00%
07.02.29
07.02.30
07.02.31
07.02.32
07.02.33
07.02.34

m
m
m
m
m
m
20.00
34.29
685.80
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
20.00
685.80
100.00%
120.90
38.67
4,675.20
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
120.90
4,675.20
100.00%
242.20
31.60
7,653.52
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
242.20
7,653.52
100.00%
35.00
43.44
1,520.40
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
35.00
1,520.40
100.00%
233.00
38.04
8,863.32
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
233.00
8,863.32
100.00%
18.00
56.01
1,008.18
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
18.00
1,008.18
100.00%
07.02.35
m3
985.00
18.28
18,005.80
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
985.00
18,005.80
100.00%
180.79
0.00%
07.03
BUZONES
07.03.01
Buzn Tipo I Terr. Normal Hasta 1.50 m
und
39.00
1100.99
42,938.61
9.00
9,908.91
5.40
5,945.35
13.85%
14.40
15,854.26
36.92%
24.60
27,084.35
63.08%
07.03.02
und
20.00
1392.27
27,845.40
9.00
12,530.43
4.50
6,265.22
22.50%
13.50
18,795.65
67.50%
6.50
9,049.75
32.50%
07.03.03
und
9.00
1544.52
13,900.68
0.90
1,390.07
2.79
4,309.21
31.00%
3.69
5,699.28
41.00%
5.31
8,201.40
59.00%
07.03.04
und
11.00
2307.82
25,386.02
0.90
2,077.04
0.90
2,077.04
8.18%
1.80
4,154.08
16.36%
9.20
21,231.94
83.64%
07.03.05
07.03.06
07.03.07
07.03.08

und
und
und
und
3.00
2751.75
8,255.25
0.00
0.00
0.90
2,476.58
30.00%
0.90
2,476.58
30.00%
2.10
5,778.67
70.00%
3.00
3278.73
9,836.19
0.00
0.00
0.90
2,950.86
30.00%
0.90
2,950.86
30.00%
2.10
6,885.33
70.00%
1.00
3811.93
3,811.93
0.00
0.00
0.50
1,905.97
50.00%
0.50
1,905.97
50.00%
0.50
1,905.96
50.00%
1.00
4514.24
4,514.24
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
4,514.24
100.00%
07.03.09
07.03.10
07.03.11
07.03.12
07.03.13
Buzn Tipo I Terr. Semirocoso Hasta 2.00m

Buzn Tipo I Terr. Semirocoso Hasta 3.00m
Buzn Tipo I Terr. Rocoso Hasta 1.50m
und
und
und
und
und
1.00
1833.24
1,833.24
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
1,833.24
100.00%
1.00
2188.83
2,188.83
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
2,188.83
100.00%
17.00
2356.69
40,063.73
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
17.00
40,063.73
100.00%
1.00
2768.24
2,768.24
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
2,768.24
100.00%
2.00
5115.67
10,231.34
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
10,231.34
100.00%
07.03.14
Caja de Registro de Desague de 12" x 24", H=0.80 m
und
2.00
98.22
196.44
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
196.44
100.00%
450.00
2,020.50
91.76%
450.00
2,020.50
91.76%
40.40
181.40
8.24%
84,047.04 1,500.00
45,480.00
31.19%
4,272.00
129,527.04
88.82%
537.47
16,296.09
11.18%
07.04
07.04.01
Suministro e Instalacin de Tuberia PVC UF NTP ISO 4435 Dn 160mm, S-25
490.40
4.49
2,201.90
0.00
07.04.02
4,809.47
30.32
145,823.13
2772.00
07.04.03
430.10
34.13
14,679.31
425.80
14,532.55
0.00
0.00
0.00%
425.80
14,532.55
99.00%
4.30
146.76
1.00%
07.04.04
Suministro e Instalacin de Tuberia PVC UF NTP ISO 4435 Dn 200mm, S-16.7
64.20
66.76
4,285.99
0.00
0.00
50.00
3,338.00
77.88%
50.00
3,338.00
77.88%
14.20
947.99
22.12%
07.04.05
186.50
47.03
8,771.10
184.64
8,683.62
0.00
0.00%
184.64
8,683.62
99.00%
1.86
87.48
1.00%
07.04.06
301.40
53.29
16,061.61
0.00
0.00
290.00
15,454.10
96.22%
290.00
15,454.10
96.22%
11.40
607.51
3.78%
07.04.07
Doble Prueba Hidrulica de Tuberia PVC UF NTP ISO 4435 Dn 160mm
490.40
0.59
289.34
0.00
0.00
480.00
283.20
97.88%
480.00
283.20
97.88%
10.40
6.14
2.12%
07.04.08
07.04.09

m
m
5,303.77
0.82
4,349.09
0.00
0.00
496.49
407.12
9.36%
496.49
407.12
9.36% 4,807.28
3,941.97
90.64%
487.90
0.89
434.23
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
487.90
434.23
100.00%
07.05
0.00
CONEXIONES DOMICILIARIAS
07.05.01
550.00
2.64
1,452.00
0.00
0.00
309.00
815.76
56.18%
309.00
815.76
56.18%
241.00
636.24
43.82%
07.05.02
722.00
3.97
2,866.34
0.00
0.00
603.00
2,393.91
83.52%
603.00
2,393.91
83.52%
119.00
472.43
16.48%
07.05.03
450.00
5.29
2,380.50
0.00
0.00
18.00
95.22
4.00%
18.00
95.22
4.00%
432.00
2,285.28
96.00%
07.05.04
100.00
6.00
600.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
100.00
600.00
100.00%
07.05.05
719.00
10.45
7,513.55
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
719.00
7,513.55
100.00%
07.05.06
259.00
11.94
3,092.46
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
259.00
3,092.46
100.00%
07.05.07
1,722.00
1.92
3,306.24
0.00
0.00
714.24
21.60%
372.00
714.24
21.60% 1,350.00
2,592.00
78.40%
07.05.08
559.00
2.87
1,604.33
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
559.00
1,604.33
100.00%
07.05.09
519.00
5.75
2,984.25
0.00
0.00
0.00%
100.00%
07.05.10
2,800.00
2.83
7,924.00
0.00
0.00
07.05.11
550.00
17.58
9,669.00
0.00
0.00
07.05.12
722.00
30.00
21,660.00
0.00
0.00
07.05.13
450.00
45.21
20,344.50
0.00
0.00
07.05.14
100.00
22.57
2,257.00
0.00
07.05.15
719.00
34.29
24,654.51
07.05.16
259.00
47.78
12,375.02
07.05.17
m3
476.00
18.28
07.05.18
Conex. Domic. Desague Tub. PVC UF NTP ISO 4435 Dn 160 mm/160 mm, Hasta 2.0 m
und
5.00
07.05.19
und
07.05.20
und
07.05.21
07.05.22
372.00
0.00
0.00%
0.00
0.00
1,052.76
13.29%
372.00
1,052.76
519.00
2,984.25
13.29% 2,428.00
6,871.24
0.00
0.00%
0.00
0.00
86.71%
0.00%
550.00
9,669.00
100.00%
496.05
14,881.50
68.70%
496.05
174.00
7,866.54
38.67%
174.00
14,881.50
68.70%
225.95
6,778.50
31.30%
7,866.54
38.67%
276.00
12,477.96
0.00
0.00
0.00%
61.33%
0.00
0.00
0.00%
100.00
2,257.00
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
719.00
24,654.51
100.00%
0.00%
0.00
0.00
0.00%
259.00
12,375.02
8,701.28
0.00
0.00
100.00%
2,559.20
29.41%
140.00
2,559.20
29.41%
336.00
6,142.08
187.28
936.40
0.00
70.59%
0.00
0.00
0.00%
0.00
0.00
0.00%
5.00
936.40
100.00%
48.00
206.50
9,912.00
10.00
225.71
2,257.10
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
48.00
9,912.00
100.00%
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
10.00
2,257.10
und
1.00
264.17
100.00%
264.17
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
264.17
Conex. Domic. Desague Tub. PVC UF NTP ISO 4435 Dn 160 mm / 200 mm, Hasta 3.00 m
und
64.00
100.00%
170.78
10,929.92
0.00
0.00
4,611.06
42.19%
27.00
4,611.06
42.19%
37.00
6,318.86
07.05.23
und
57.81%
107.00
174.69
18,691.83
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
107.00
18,691.83
100.00%
07.05.24
07.05.25
und
5.00
178.55
892.75
0.00
0.00
und
316.00
182.52
57,676.32
0.00
0.00
372.00
140.00
27.00
88.40
0.00
0.00%
0.00
0.00
0.00%
5.00
892.75
100.00%
16,134.77
27.97%
88.40
16,134.77
27.97%
227.60
41,541.55
72.03%
07.05.26
07.06
und
5.00
198.18
990.90
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
5.00
990.90
100.00%
VARIOS
07.06.01
Demolicin Pavimento Flexible c/equipo E=0.05m
m2
6.00
5.76
34.56
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
34.56
100.00%
07.06.02
Base Granular E=0.20m (afirmado producido) c/equipo
m2
6.00
10.16
60.96
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
60.96
100.00%
07.06.03
Imprimacin Asfltica Manual
m2
6.00
8.32
49.92
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
49.92
100.00%
07.06.04
Carpeta Asfltica en Caliente E=2" C/Equipo, Mezcla Adq.
m2
6.00
23.22
139.32
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
139.32
100.00%
07.06.05
Pintado de Pavimentos (lnea contnua)
2.00
3.93
7.86
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
7.86
100.00%
GLB
1.00
5462.18
5,462.18
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
5,462.18
100.00%
GLB
1.00
58747.61
58,747.61
0.13
0.25
14,393.16
24.50%
0.76
44,354.45
75.50%
371,400.71
30.65%
840,487.34
69.35%
08
08.01
09
09.01
EDUCACION SANITARIA
Campaa de Educacin Sanitaria
IMPACTO AMBIENTAL
Mitigacin y Control de Impacto Ambiental
COSTO DIRECTO
GASTOS GENERALES 8 %
UTILIDAD 6 %
SUB TOTAL
7,049.71
12.00%
1,211,888.05
146,665.96
7,343.45
0.12
224,734.75
18.54%
96,951.04
11,733.28
17,978.78
72,713.28
8,799.96
13,484.09
1,381,552.37
167,199.20
256,197.62
29,712.06
67,238.99
22,284.04
18.54%
423,396.81
50,429.24
30.65%
958,155.57
69.35%
DEDUCCION POR REINTEGROS QUE NO CORRESPONDEN DEL ADELANTO DE MATERIALES
OBRA
ENTIDAD
:
CONTRATISTA :
RESIDENTE :
SUPERVISOR :
MEJORAMIENTO DE LA INFRAESTRUCTURA VIAL DEL URBANA DEL JR. PROGRESO CUADRAS 09-12, JR. COLON CUADRAS 01-03-DISTRITO DE TARAPOTO
PROVINCIA DE SAN MARTIN REGION SAN MARTIN
MUNICIPALIDAD PROVINCIAL DE SAN MARTIN

CONSORCIO COLON
ING. ALVARO OMAR FLORES ROJAS
ING. CALEB RIOS VARGAS
#REF!
#REF!
Nov/2011
MONTO CONTRATADO:
ADELANTO DE MATERIALES:
FECHA DE ADELANTO:
MATERIAL:
CEMENTO PORTLAND TIPO I
ADELANTO:
MES DE PAGO:
COEFICIENTE:
PORCENTAJE
DE INCIDENCIA:
#REF!
Nov-11
#REF!
VALORIZ.
FECHA
01
#REF!
NOVIEMBRE 2011
TOTAL
VALORIZ.
FECHA
NOVIEMBRE 2011
TOTAL
MATERIAL:
ASFALTO
ADELANTO:
MES DE PAGO:
COEFICIENTE:
PORCENTAJE
DE INCIDENCIA:
VALORIZ.
01
Imr
415.90
01
AVANCE
PROGRAMADO
#REF!
#REF!
MONTO UTILIZADO
VALORIZADO PROGRAMADO
#REF!
#REF!
#REF!
#REF!
FECHA
NOVIEMBRE 2011
TOTAL
:
:
:
426.87
AVANCE
MONTO UTILIZADO
PROGRAMADO
VALORIZADO PROGRAMADO VALORIZADO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Imo
Ima
Indice
D=Coef.Inc x Val x (Imr-Ima)/Imo
#REF!
NOVIEMBRE 2011
TOTAL
#REF!
#REF!
DEFLACTADO :
Imr
1718.06
:
:
:
AVANCE
MONTO UTILIZADO
PROGRAMADO
#REF!
#REF!
#REF!
#REF!
#REF!
Imr
312.34
#REF!
#REF!
:
:
:
DEFLACTADO :
AVANCE
PROGRAMADO
#REF!
#REF!
MONTO UTILIZADO
#REF!
#REF!
#REF!
#REF!
VALORIZADO
#REF!
#REF!
PROGRAMADO VALORIZADO
#REF!
#REF!
#REF!
#REF!
428.84
426.87
05
#REF!
DEDUCCION DE REINTEGRO
#REF!
#REF!
1520.49
1718.06
13
#REF!
#REF!
#REF!
#REF!
#REF!
Imo
Ima
Indice
#REF!
#REF!
#REF!
DEFLACTADO :
Imr
415.90
415.90
21
VALORIZADO
Imo
Ima
Indice
#REF!
Nov-11
#REF!
FECHA
:
:
:
DEFLACTADO :
MATERIAL:
MADERA TERCIADA PARA ENCOFRADO
ADELANTO:
#REF!
MES DE PAGO:
Nov-11
COEFICIENTE:
#REF!
PORCENTAJE
DE INCIDENCIA:
#REF!
VALORIZ.
Imo
Ima
Indice
MATERIAL:
AGREGADO GRUESO
ADELANTO:
#REF!
MES DE PAGO:
Nov-11
COEFICIENTE:
#REF!
PORCENTAJE
DE INCIDENCIA:
100.00%
01
Ima = Indice del material al mes del adelanto (Noviembre-20

Imo = Indice del material al mes del Presupuesto Base (Marz
Imr = Indice del material al mes del reajuste (Noviembre-2011)
#REF!
313.05
312.34
45
#REF!
#REF!
#REF!
#REF!
#REF!
DEDUCCION POR REINTEGROS QUE NO CORRESPONDEN DEL ADELANTO DE MATERIALES
OBRA
ENTIDAD
:
CONTRATISTA :
RESIDENTE :
SUPERVISOR :
MEJORAMIENTO DE LA INFRAESTRUCTURA VIAL DEL URBANA DEL JR. PROGRESO CUADRAS 09-12, JR. COLON CUADRAS 01-03-DISTRITO DE TARAPOTO
PROVINCIA DE SAN MARTIN REGION SAN MARTIN
MUNICIPALIDAD PROVINCIAL DE SAN MARTIN

CONSORCIO COLON
ING. ALVARO OMAR FLORES ROJAS
ING. CALEB RIOS VARGAS
#REF!
MONTO CONTRATADO:
#REF!
ADELANTO DE MATERIALES:
Nov/2011
FECHA DE ADELANTO:
MATERIAL:
MAQUINARIA Y EQUIPO IMPORTADO
ADELANTO:
#REF!
MES DE PAGO:
Nov-11
COEFICIENTE:
#REF!
PORCENTAJE
DE INCIDENCIA:
#REF!
VALORIZ.
01
FECHA
NOVIEMBRE 2011
TOTAL
Imr
238.25
MATERIAL:
ACERO DE CONSTRUCCION LISO
ADELANTO:
#REF!
MES DE PAGO:
Nov-11
COEFICIENTE:
#REF!
PORCENTAJE
DE INCIDENCIA:
#REF!
VALORIZ.
01
FECHA
NOVIEMBRE 2011
TOTAL
Ima = Indice del material al mes del adelanto (Noviembre-20

Imo = Indice del material al mes del Presupuesto Base (Marz
Imr = Indice del material al mes del reajuste (Noviembre-2011)
Imo
Ima
Indice
:
:
:
240.07
238.25
49
DEFLACTADO :
AVANCE
MONTO UTILIZADO
PROGRAMADO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Imo
Ima
Indice
#REF!
#REF!
#REF!
:
:
:
586.17
539.29
2
DEFLACTADO :
Imr
539.29
AVANCE
PROGRAMADO
#REF!
#REF!
MONTO UTILIZADO
#REF!
#REF!
#REF!
#REF!
VALORIZADO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
RESUMEN DE DEDUCCIONES QUE NO CORRESPONDE POR ADELANTO DE MATERIALES OTORGADO

Cemento
N
01
Periodo
NOVIEMBRE 2011
TOTAL
Agregado
Portland
Grueso
0.00
0.00
0.00
0.00
Asfalto
0.00
0.00
Madera
Terciada
Para
Encofrado
0.00
0.00
Maquinaria y
Equipo
Importado
0.00
0.00
Acero Const.
Liso
0.00
0.00
TOTAL
0.00
0.00
HOJA DE LIQUIDACIN VALORIZACION N 03 - ABRIL 2012

OBRA
MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE E INSTALACION DEL

SISTEMA DE SANEAMIENTO EN LA LOCALIDAD DE PAJARILLO"
CONTRATISTA : CONSORCIO PAJARILLO
RESIDENTE
: ING. ALVARO OMAR FLORES ROJAS
INSPECTOR
: ING. CARLOS ROJAS SILVA
ENTIDAD
: MUNICIPALIDAD DISTRITAL DE PAJARILLO
PRESUPUESTO CONTRATAD
PLAZO DE EJECUCION
FECHA DE INICIO
VENCIMIENTO DE PLAZO
#REF!
: 240 Das Calendario
: 16/febrero/2012
: 12/Octubre/2012
1. VALORIZACIN N 02 (Marzo - 2012):

Monto Bruto:
Monto Bruto de Valorizacin :
(a) #REF!
2. AMORTIZACION:
Adelanto Directo 20% (Diferencia Total)
Adelanto de Materiales 40% (Diferencia Total)
#REF!
#REF!
#REF!
(b) #REF!
3. REAJUSTE DE VALORIZACIN N 01:

Formula :
R = Valorizacin Bruta x ( K -
#REF!
x ( 0.998- 1 ) =
(c) #REF!
#REF!
4. DEDUCCIONES:
Deducciones de reajuste que no corresponde:
- Del Adelanto Directo
- Del Adelanto de Materiales
#REF!
S/. 0.00
#REF!
(d) #REF!
5. TOTAL NETO A PAGAR:

#REF!
#REF!
#REF!
#REF!
#REF!
(a) Valorizacin N 02
(b) Amortizacin de Valorizacin N 02
(c) Reajuste de Valorizacin N 02
(d) Deducciones de Valorizacin N 02
TOTAL NETO A PAGAR
6. SENCICO:
( a + b + c + d ) x 2 / 1000
#REF!
0.002
#REF!
De acuerdo al Decreto Supremo N 006-88-VC del 12/05/88, Art. 2 establece que la firma contratista tiene
la obligacin de acreditar previamente estar al da en sus aportaciones al Seguro Social para dar pase a su
cancelacin (Art. 4 D.L. N 20024 del 22/05/73) situacin que esta contemplada en la clusula novena del
contrato de ejecucin de obra.
C R O N O G R A MA
V A L O R I ZA D O D E
O B RA
Presupuesto: MEJORAMIENTO DE LA PRESTACIN DEL SERVICIO DE EDUCACION EN LA INSTITUCION PUBLICA INTEGRAL N 62500 - DEL PUEBLO JOVEN 82 DE LA CIUDAD DE YURIMAGUAS, DISTRITO DE YURIMAGUAS, PROVINCIA DE ALTO AMAZONAS - LORETO''
Cliente
MUNICIPALIDAD PROVINCIAL DE ALTO AMAZONAS
Lugar
LOTERO - ALTO AMAZONAS- YURIMAGUAS
ITEM
01
01.01
DESCRIPCIN
ALMACEN OFICINA Y CASETA DE GUARDIANIA DE 80 m2

MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA
CARTEL DE OBRA DE 7.20 X 3.60 m
01.01.04
CERCO PROVICIONAL DE TRIPLAY DURANTE OBRAS
01.01.05
SERVICIOS HIGIENICOS
01.01.06
01.01.07
01.02
01.02.01
01.03
01.03.01
01.03.01.01
01.03.01.02
01.03.01.03
01.03.01.04
01.03.02
02
02.01
02.01.01
LIMPIEZA DE TERRENO MANUAL

LIMPIEZA PERMANENTE DE OBRA
TRAZO, NIVELES Y REPLANTEO
EQUIPOS DE PROTECCION INDIVIDUAL

EQUIPOS DE PROTECCION COLECTIVA
SEALIZACION TEMPORAL DE SEGURIDAD
CAPACITACION EN SEGURIDAD Y SALUD
RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y SALUD DURANTE EL TRABAJO
EXCAVACION MASIVA CON MAQUINA PARA EXPLANACIONES

EXCAVACION MANUAL DE ZANJAS Y ZAPATA H max=2.20m
EXCAVACION MANUAL DE ZANJAS PARA CIMIENTOS
CORTE MASIVO CON MAQUINARIA EN CIMENTACIONES
RELLENO COMPACTADO C/EQUIPO MAT/PRESTAMO
02.01.10
02.01.11
02.02
MEJORAMIENTO CON MATERIAL DE BASE GRANULAR DE 6"

ACARREO INTERNO, MATERIAL PROCEDENTE DE EXCAVACIONES Dmax=50m
ELIMINACION MATERIAL EXCEDENTE CON MAQUINA DM=1KM
AFIRMADO DE 8" PARA PISOS, INTERIORES Y EXTERIORES
NIVELACION Y COMPACTADO C/EQUIPO
ENRRIPIADO EN CONTORNO DE CERCO
SUBCIMIENTO, SUBZAPATA MEZCLA 1:12 30% PG (T.MAX 6")
SOLADO PARA ZAPATA DE MURO DE CONTENCION, CONCRETO C:A 1:12 e=4"
02.02.03
SOLADOS PARA CIMIENTO, MEZCLA C:A 1:8 E=4"

SOLADO PARA VIGA DE CIMENTACION MEZCLA C:A 1:8 E=4"
02.02.05
SOLADO PARA ZAPATA E=4" MEZCLA C:A 1:12
02.02.06
CIMIENTOS CORRIDOS 1:10 + 30% P.G
02.02.07
CIMIENTO, ENCOFRADO Y DESENCOFRADO
02.02.08
SOBRECIMIENTO, CONCRETO 1:8 + 25% P.M
02.02.09
SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO
02.02.10
02.02.11
02.02.12
02.02.13
02.02.14
02.03
02.03.01
FALSO PISO MEZCLA 1:8 e=4"

PARAPETOS.- CONCRETO f'c=175 kg/cm2
PARAPETOS.- ENCOFRADO Y DESENCOFRADO
CUNETAS.- CONCRETO f'c=175 kg/cm2
CUNETAS.- ENCOFRADO Y DESENCOFRADO
PLATEA DE CIMENTACION F`C=210 KG/CM2
02.03.02
PLATEA DE CIMENTACION - ENCOFRADO Y DESENCOFRADO

PLATEA DE CIMENTACION.-ACERO fy=4200 kg/cm2
ZAPATAS.-CONCRETO f'c=210 kg/cm2
02.03.05
ZAPATAS.- ACERO fy=4200 kg/cm2
02.03.06
VIGA DE CIMENT. CONC. f'c=210 kg/cm2
02.03.07
VIGA DE CIMENT. ENCOFRADO Y DESENCOFRADO
02.03.08
VIGA DE CIMENT.- ACERO fy=4200 kg/cm2
02.03.09
SOBRECIMIENTO REFORZADO F`C=175KG/CM2
02.03.10
02.03.11
SOBRECIMIENTO REFORZADO, ENCOF. Y DESENCOF.

SOBRECIMIENTO REFORZADO- ACERO Fy=4200 kg/cm2
02.03.12
CIMIENTOS REFORZADO F`C=175 KG/CM2
02.03.13
CIMIENTO REFORZADO, ENCOFRADO Y DESENCOFRADO
02.03.14
CIMIENTO REFORZADO.-ACERO fy=4200 kg/cm2
02.03.15
MURO DE CONTENCION.- CONCRETO F`C=210KG/CM2.
02.03.16
MURO DE CONTENCION - ENCOFRADO Y DESENCOFRADO
02.03.17
MURO DE CONTENCION - ACERO fy=4200 kg/cm2
02.03.18
COLUMNAS.-CONCRETO f'c=210 kg/cm2
02.03.19
COLUMNAS - ENCOFRADO Y DESENCOFRADO
02.03.20
COLUMNA.- ACERO fy=4200 kg/cm2
02.03.21
VIGAS-.CONCRETO f'c=210 kg/cm2
02.03.22
VIGAS - ENCOFRADO Y DESENCOFRADO
02.03.23
VIGAS.- ACERO fy=4200 kg/cm2
02.03.24
LOSA ALIGERADA.- CONCRETO f'c=210 kg/cm2
02.03.25
LOSA ALIGERADA.- ENCOFRADO Y DESENCOFRADO
02.03.26
LOSA ALIGERADA.- ACERO fy=4200 kg/cm2
02.03.27
LOSA ALIGERADA.- LADR. HUECO 15X30X30 cm
02.03.28
LOSA MACIZA.- CONCRETO f'c=210 kg/cm2
02.03.29
02.03.30
02.03.31
02.03.32
02.03.33
02.03.34
02.03.35
02.03.36
02.03.37
02.03.38
02.03.39
02.03.40
02.04
02.04.01
02.04.02
02.04.03
02.04.04
02.04.05
02.04.06
02.04.07
02.04.08
02.04.09
02.04.10
03
03.01
03.01.01
03.01.02
03.01.03
03.01.04
03.01.05
03.02
03.02.01
03.02.02
LOSA MACIZA.- ENCOFRADO Y DESENCOFRADO

LOSA MACIZA.- ACERO Fy=4200 kg/cm2
ESCALERA - CONCRETO f 'c=210 kg/cm2
ESCALERAS - ENCOFRADO Y DESENCOFRADO
ESCALERA - ACERO Fy=4200 kg/cm2
CISTERNA, CONCRETO f'c=210 kg/cm2
CISTERNA, ENCOFRADO Y DESENCOFRADO
CISTERNA, ACERO Fy=4200 kg/cm2
TANQUE ELEVADO, CONCRETO f'c=210 kg/cm2
TANQUE ELEVADO, ENCOFRADO Y DESENCOFRADO
TANQUE ELEVADO, ACERO Fy=4200 kg/cm2
GARGOLA DE CONCRETO TERMINADO/SEGUN DISEO
COLUMNA METALICA TIPO 01
VIGA METALICA RECTANGULAR 2" X 4" e=2.5mm
APOYO DE TIJERALES
CORREA METALICA CM-01
TIJERAL METALICO - 01
MURO DE LADRILLO KK TIPO IV CABEZA M:1:1:4 E=1.5 cm

MURO DE LADRILLO KK TIPO IV SOGA M:1:1:4 E=1.5 cm
MURO DE LADRILLO KK TIPO IV CANTO M:1:1:4 E=1.5 cm
MURO LAD. KK-TIPO IV SOGA/ 1CARAV. LIMP. M:1:1:4
ALAMBRE # 8 REFUERZO HORIZONTAL EN MUROS
TARRAJEO PRIMARIO, MORTERO C:A 1:5
TARRAJEO EN MURO: INTERIOR Y EXTERIOR C:A 1:5
TARRAJEO EN MURO EXT. A PARTIR 1er .PISO
TARRAJEO EN MURO EXT. A PARTIR 2do.PISO
TARRAJEO EN COLUMNAS C:A 1:5
TARRAJEO DE VIGAS C:A 1:5
TARRAJEO CON IMPERMEABILIZANTES
TARRAJEO EN PARAPETOS
03.02.09
VESTIDURA DE DERRAMES C:A 1:5
03.02.10
VESTIDURA EN FONDO DE ESCALERAS C:A 1:5
03.02.11
03.04
BRUAS SEGUN DETALLE (1X1CM)

CIELO RASO CON MEZCLA C:A 1:5
PISO DE CEMENTO PULIDO BRUADO e=2" S/COLOREAR
PISO CERAMICO 0.40X0.40
CONTRAPISO DE 40 mm (V) C:A 1:4
03.04.05
PATIOS Y VEREDAS CONCRETO F`C=175 Kg/cm2, e=4"
03.04.06
ENCOFRADO Y DESENCOFRADO EN LOSA DEPORTIVA
03.04.07
ENCOFRADO Y DESENCOFRADO EN RAMPAS DE CONCRETO
03.04.08
RAMPA DE CONCRETO fc=175 kg/cm2 e=4" BRUADO S/DISEO
03.04.09
RAMPA: ACERO fy=4200 kg/cm2
03.04.10
GRADAS EN PISO: CONCRETO f'c=175 kg/cm2
03.04.11
GRADAS EN PISO: ENCOFRADO Y DESENCOFRADO
03.04.12
GRADAS EN PISO: ACERO fy=4200 kg/cm2
03.04.13
03.04.14
03.05
03.05.01
03.05.02
03.05.03
03.05.04
03.06
03.06.01
03.07
03.07.01
03.08
03.08.01
03.08.02
CANALETA "MEDIA CAA" EN CIRCULACION

SARDINEL REVESTIDO CON MAYOLICA DE 20X20 CM BLANCA
CONTRAZOCALO S/COLOREAR H = 10 cm MZ 1:2 e=1.5 cm
CONTRAZOCALO DE CEMENTO H =VAR. 30 cm - 50cm MZ 1:2 e=1.5 cm
CONTRAZOCALO RECTO DE ESCALERAS H=20 CM c=1.5 cm
ZOCALO DE CERAMICO 0.30X0.20 M COLOR
REVEST. C/CEMENTO PULIDO PASO Y CONTRAPASO
CORREAS DE MADERA
COB.C/LAMINA TERMOACUSTICA T/TEJA C/ALMA ACERO ROJO/BLANCO
CUB.DE LADR.PASTELERO ASENTADO CON MORTERO 1:4, RECB. 1:2

IMPERMEAB. DE TECHOS CON PINTURA ASFALTICA
PUERTA DE MADERA APANELADA C/VISOR S/DETALLE TIPO P1
03.09.02

PUERTA DE MADERA APANELADA S/DETALLE TIPO P4
03.09.05
03.09.06
03.09.07
03.09.08
03.09.09
03.09.10
03.09.11
03.09.12
03.09.13

03.09.14
MANPARA S/DETALLE TIPO 1
03.09.15
03.09.16

VENTANA CEDRO C/SEG. Y 1/2, S/DETALLE TIPO V-1
03.09.17
03.09.18
03.09.19
03.09.20
03.09.21
03.09.22
03.09.23
03.09.24

03.09.25
03.09.26
03.09.27

03.09.28
03.09.29
03.09.30
03.09.31
03.09.32
03.09.33
03.09.34
03.09.35
03.09.36
03.09.37
03.09.38
03.10

TICERO DE MADERA CEDRO (L=5.M) BARNIZADO
PUERTA CASETA DE ELECTROBOMBA
PUERTA INGRESO PRINCIPAL C/PERFILES 3/16" TIPO RM-1
03.10.04
VENTANA DE FIERRO TIPO REJA
03.10.05
ESCALERA GATO, TUBO F.G. 1 1/2" Y 1" TQE. ALTO
03.10.06
03.10.07
ESCALERA DE ALUMINIO EN CISTERNA

PASAMANO DE TUBO FG DE 2" EN ESCALERA
03.10.08
PASAMANO DE TUBO FG DE 2" EN PARAPETOS
03.10.09
03.10.10
PASAMANO DE TUBO DE F.N D=1-1/2" EN SS.HH ACCESIBLE

CANTONERA DE FIERRO EN ESCALERA
03.10.11
ARCOS METALICOS DE FULBITO Y BASKET CON TUBO F G
03.10.12
03.11
03.11.01
03.11.02
03.11.03
03.11.04
03.11.05
03.11.06
03.11.07
03.11.08
03.11.09
03.12
03.12.01
03.12.02
TUBOS FG PARA VOLEY, INC. RED Y DADOS DE CONCRETO

BISAGRA ALUM. DE 5" PESADA EN PUERTA
BISAGRA ALUM. DE 2 1/2" PESADA EN PUERTA
CERRADURA TRES GOLPES EN PUERTA C/TIRADOR
CERRADURA PUERTA INTERIOR DE PERILLA
MANIJA DE BRONCE 4" PARA PUERTA
CERROJO DE 5"
CERROJO DE 2"
CANDADO TIPO FORTE 60 mm
PINTURA LATEX 2 MANOS EN CIELO RASO Y VIGAS
PINTURA LATEX 2 MANOS EN VIGAS
PINTURA LATEX 2 MANOS EN MUROS Y COLUMNAS
PINTURA LATEX 2 MANOS EN COLUMNAS
03.12.05
03.12.06
PINTURA ESMALTE EN VIGAS Y COLUMNAS DE CERCO PERIMETRICO

PINTURA BARNIZ EN MURO CARAVISTA
03.12.07
PINTURA ANTICOR. Y ESMALTE 2 MANOS - PTA/VENT.
03.12.08
PINTURA BARNIZ EN CARPINTERIA DE MADERA
03.12.09
03.12.10
PINTURA ESMALTE EN CONTRAZOCALO DE CEMENTO H=0.10m

03.12.11
03.12.14
03.13
03.13.01
03.13.02
03.13.03
03.13.04
03.13.05
03.13.06
03.13.07
03.13.08
03.13.09
04
04.01
PINTURA ESMALTE EN CONTRAZCALO DE CEMENTO H=VAR. 30CM A 50CM

PINTURA DEMARCACION DE LOSA DEPORTIVA
PINTURA EN ESTRUCTURAS METALICAS - VIGAS - VIGUETAS
PINTURA EN ESTRUCTURAS METALICAS - COLUMNAS
JUNTAS DE DILATACION CON ESPUMA PLASTICA + JEBE MICROPOROSO 1"
JUNTA DE DILATACION EN PISO E=3/4"
JUNTA DE DILATACION RELLENO CON MORTERO ASFALTICO E=1"
TAPAJUNTA METALICA EN MUROS (VERTICAL)
TAPAJUNTA METALICA EN PISOS
PIZARRA DE CEMENTO 5.0X1.20 SIN TICERO
MESAS DE CONCRETO ARMADO, REVESTIDA CON MAYOLICA PARA LAVADERO
ASTA DE BANDERA SEGUN DETALLE
REJILLA DE PROTECCION EN CUNETAS
TRAZO Y NIVELES
EXCAVACION DE ZANJAS PARA REDES SANITARIAS (Hmax=0.70m)
04.01.04
REFINE Y NIVELACION MANUAL DE ZANJA

CAMA DE ARENA - RED DE DESAGUE
RELLENO COMPACTADO CON MATERIAL PROPIO
04.02.02
04.02.02.01
04.02.03
04.02.03.01
05
05.01
05.01.01
05.01.02
05.01.03
05.02
05.02.01
TUBERIA PVC SAL 4"

CAJA DE REGISTRO DE ALB. DE 12" X 24" C/TAPA DE CONCRETO
05.04.03
TUBERIA PVC CLASE 10 - 1 1/2"

TUBERIA PVC CLASE 10 - 1"
TUBERIA PVC CLASE 10 - 3/4"
VALVULA DE COMPUERTA DE BRONCE 1 1/2"
VARIOS RED DE DISTRIBUCION DE AGUA

GRIFO DE RIEGO DE 1/2" INCLUIDO MURETE DE CONCRETO
ACCESORIOS DE PVC-SAP EN RED DE DISTRIBUCION
LIMPIEZA Y REBOSE DE CISTERNA - TANQUE ELEVADO
TUBERIA DE IMPULSION DE 1 1/2" FG
TUBERIA DE ALIMENTACION DE 2" FG
VALVULA DE COMPUERTA DE BRONCE 2"
VALVULA COMPUERTA DE BRONCE DE 3/4"
VALVULA CHECK DE BRONCE DE 1 1/2"
VALVULA FLOTADORA DE 2"
VALVULA CANASTILLA DE BRONCE DE 2"
05.04.12
05.04.13
05.05
05.05.01
05.06
05.06.01
05.06.01.01
05.06.01.02
05.06.01.03
05.06.02
TAPA DE FIERRO SEGUN DISEO

ROMPE AGUA PARA TUBERIA DE 4"
ROMPE AGUA PARA TUBERIA DE 1 1/2"
PRUEBA HIDRAULICA Y DESINFECCION TUBERIA DE AGUA
CANALETA SEMICIRCULAR PLANCHA GALVANIZADA AGUAS PLUVIALES 8"

MONTANTE TUBERIA PVC SAL DE 4"
COLUMNETAS P/SOPORTE DE MONTANTE, H=1.50M.
REGISTROS DE BRONCE DE 2"

SUMIDERO DE BRONCE 2"
CAJA SUMIDERO C/REJILLA PLATINA 1 1/4"X1/4"@1/2" Y MARCO "L"1 1/4"
INSTALACIONES DE AGUA INTERIORES
SALIDA DE AGUA FRIA-PVC
06.02
VALVULA DE COMPUERTA DE BRONCE 1/2"
06.03
VALVULA DE GLOBO DE BRONCE 1/2"
06.04
06.05
CAJA DE MADERA PARA VALVULA

06.06
APARATOS SANITARIOS Y ACCESORIOS
06.06.01.01
06.06.01.02
INODORO TANQUE BAJO ADULTO (NAC. BLANCO) INC. ACCESORIOS

INODORO TANQUE BAJO TIPO BABY (NAC. BLANCO) INC. ACCESORIOS
LAVATORIOS
06.06.02.01
06.06.03
LAVATORIO DE LOSA BLANCA DE PRIMERA SIM. FONTANA INC. ACCESORIOS

LAVADEROS DE ACERO INOXIDABLE
06.06.04
06.06.04.01
06.06.04.02
06.06.04.03
06.06.04.04
06.06.05
06.06.05.01
LAVADERO ACERO INOXIDABLE 1 POZA INC. GRIFERIA S/DETALLE

PAPELERA DE LOSA Y BARRA PLASTICA, BLANCO, INCLUYE INSTALACION
TOALLERA C/SOPORTE DE LOSA Y BARRA PLASTICA, COLOR BLANCO
JABONERA DE CERAMICA PARA BAO
ESPEJO BISELADO DE 0.60x0.90 m
BEBEDERO CORRIDO DE CONCRETO REVEST. CON CERAMICO (SOLO GRIFERIA)
URINARIOS
URINARIOS CORRIDO SEGUN DISEO, REV. C/CERAMICO (SOLO GRIFERIA)
DUCHAS
07.01
07.02
07.03
07.04
07.05
07.06
08
DUCHAS SIMPLES CON GRIFERIA

EXCAVACION DE ZANJAS
CAMA DE ARENA
RELLENO COMPACTADO C/EQUIPO
ELIMINACION DE MATERIAL EXCEDENTE (RED ELECTRICA)
ELIMINACION DE MATERIAL EXCEDENTE
CONEXION DE MEDIDOR A RED PUBLICA DE AGUA
CONEXION A LA RED EXTERNA DE MEDIDORES
ALIM.CAB. 3-1X16mm2 N2XH +1X10mm2 N2XH(T)
08.02.01

ALIM.CAB. 2-1X6mm2 N2XH+1X6mm2 N2XH(T)
SALIDA PARA ALUMBRADO, TOMACORRIENTES, FUERZA Y SEALES DEBILES
SALIDA PARA CENTROS DE LUZ EN TECHO
SALIDA PARA BRAQUETE (PARED)
SALIDA PARA TIMBRE
08.02.01.04
SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC..
08.02.01.05
08.02.01.06
SALIDA PARA CENTRAL DE ALARMA CONTRA INCENDIO (INC. EQUIPAMIENTO Y TOMACORRIENTE)

SALIDA PARA SIRENA DE ALARMA CONTRA INCENDIO (INC. EQUIPAMIENTO)
08.02.01.07
08.02.01.08
08.02.01.09
08.02.01.10
08.02.02
08.02.02.01
08.02.02.02
08.02.03
08.02.03.01
08.02.03.02
08.02.04
08.02.04.01
SALIDA PARA PULSADOR DE ACTIVACION DE ALARMA CONTRA INCENDIO (INC. EQUIPAMIENTO)

SALIDA DETECTOR DE HUMO (INC. EQUIPAMIENTO)
SALIDA PARA RACK DISTRIBUIDOR DE DATA
SALIDA PARA ESTABILIZADOR DE 6.0 KW
CAJA DE PASE DE 100x55x50mm..
POSTE C.A.C. 9/200/120/255 C/CRUCETA 1.20m C/2 REFLEC. 250W HALOG. SIM HOSFEL RL40 INC. CIMENTACION
POSTE FE. DE 80mm C/FAROLA ESFERICA 350mm Y LAMP 70 W VAP.SODIO SIM JOSFEL E35 INC. EXCAVAC.
TABLEROS Y CUCHILLAS
T.G. 1-3X120, 3-3X30, 3-2X30, 1-2X20, 1-CONTACTOR TIPO AC-1 2X30A, Inc. PULSADOR DE ENCENDIDO, 1-IH-16A, 24 POLOS
'TAB. TD-1 1-3X30, 2-2X20, 4-2X15, 2-ID-2X25-30mA, 18 POLOS
08.02.04.05
08.02.04.06
08.02.04.07

INSTALACION DE POSTE CAC 9/200/120/255 S/CRUCETA INC. CIMENTACION
PARARRAYO
INSTALACION DEL SISTEMA DE PUESTA A TIERRA
09.04
09.04.01
POZO PUESTA A TIERRA 5 OHM

ARTEFACTOS
ARTEF. FLUORESCENTE 2/36 (BE-2 JOSFEL)
09.04.02
ARTEF. FLUORESCENTE 3/36W (SIM. BE JOSFEL) C/REJILLA SIM RAS-M
09.04.03
09.04.04
ART.T/PLASTICO CUADRADO C/LAMP. FLUORESC. CIRC. 32W

ART.FLUORESCENTE 2X18W (TPR PRISMA - 218 JOSFEL)
09.04.05
ART. BRAQ. C/SOCKET DE PORCELANA Y LAMP. 20W
09.04.06
BRAQUET-REFLECTOR C/LAMP.2X18W-AHORRAD, SIM JOSFEL RSP-2
09.04.07
09.04.08
09.05
09.05.01
CAMPANILLA DE TIMBRE DE 2" CON TRANSF. 220/12V

EQUIPO DE BOMBEO 2 ELECTROBOMBAS DE 1.4 HP
VARIOS
PRUEBAS ELECTRICAS
09.07
CONEXION A RED EXTERNA
09.07.03
09.07.04
09.07.05
09.08
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
S/. 1,662.13
S/. 1,662.13
S/. 56.32
S/. 56.32
#REF!
S/. 3,223.08
S/. 3,223.08
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,787.92
S/. 1,787.92
S/. 1,787.92
S/. 1,787.92
S/. 1,787.92
S/. 1,787.92
S/. 1,787.92
S/. 1,787.92
S/. 1,787.92
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 378.16
S/. 2,566.46
S/. 378.16
S/. 2,566.46
S/. 378.16
S/. 2,566.46
S/. 378.16
S/. 2,566.46
S/. 378.16
S/. 2,566.46
S/. 378.16
S/. 2,566.46
S/. 378.16
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 2,566.46
S/. 57.81
S/. 57.81
S/. 3,535.23
S/. 4,346.06
S/. 3,535.23
S/. 4,346.06
S/. 3,535.23
S/. 4,346.06
S/. 3,535.23
S/. 4,346.06
S/. 3,535.23
S/. 4,346.06
S/. 3,535.23
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 4,346.06
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 853.44
S/. 2,935.38
S/. 2,222.98
S/. 853.44
S/. 2,935.38
S/. 2,069.52
S/. 2,222.98
S/. 853.44
S/. 2,935.38
S/. 2,069.52
S/. 2,222.98
S/. 853.44
S/. 2,935.38
S/. 2,069.52
S/. 853.44
S/. 2,935.38
S/. 2,069.52
S/. 853.44
S/. 2,935.38
S/. 2,069.52
S/. 853.44
S/. 2,935.38
S/. 2,069.52
S/. 2,935.38
S/. 2,069.52
S/. 2,935.38
S/. 2,069.52
S/. 2,069.52
S/. 2,069.52
S/. 275.39
S/. 2,069.52
S/. 275.39
S/. 2,069.52
S/. 275.39
S/. 2,069.52
S/. 275.39
S/. 2,069.52
S/. 275.39
S/. 2,069.52
S/. 275.39
S/. 2,069.52
S/. 275.39
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 6,892.90
S/. 1,688.73
S/. 1,688.73
S/. 1,688.73
S/. 1,688.73
S/. 1,688.73
S/. 1,688.73
S/. 1,688.73
S/. 853.44
S/. 544.21
S/. 544.21
S/. 544.21
S/. 853.44
S/. 853.44
S/. 853.44
S/. 853.44
S/. 853.44
S/. 853.44
S/. 853.44
S/. 275.39
S/. 275.39
S/. 1,688.73
S/. 269.84
S/. 1,688.73
S/. 544.21
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 58.21
S/. 131.20
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 6,320.80
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 403.85
S/. 403.85
S/. 403.85
S/. 403.85
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 9,876.68
S/. 15,705.11
S/. 15,705.11
S/. 15,705.11
S/. 60,834.28
S/. 60,834.28
S/. 60,834.28
S/. 2,040.54
S/. 1,011.82
S/. 2,040.54
S/. 403.85
S/. 60,834.28
S/. 4,437.76
S/. 1,011.82
S/. 850.23
S/. 3,659.88
S/. 3,659.88
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 3,659.88
S/. 1,894.74
S/. 1,894.74
S/. 1,894.74
S/. 1,894.74
S/. 1,894.74
S/. 1,894.74
S/. 15,982.91
S/. 12,323.03
S/. 12,323.03
S/. 63,280.63
S/. 80,622.43
S/. 81,634.25
S/. 84,881.70
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 310.95
S/. 310.95
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 1,171.40
S/. 2,352.61
S/. 286.29
S/. 1,344.74
S/. 9,681.09
S/. 1,155.45
S/. 286.29
S/. 1,344.74
#REF!
S/. 1,681.08
#REF!
S/. 2,398.60
#REF!
#REF!
#REF!
#REF!
S/. 272.94
#REF!
#REF!
#REF!
S/. 110.76
S/. 50.26
S/. 920.41
S/. 42.36
S/. 32.12
#REF!
#REF!
S/. 276.74
S/. 73.48
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 5,525.22
S/. 973.40
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
EQUIPOS ELECTRICOS Y MECANICOS
09.06
09.06.01
09.07.01
09.07.02
45
14
INSTALACION DE PARARRAYOS
09.01
09.02
09.03
09.03.01
44
13
INSTALACIONES EXPUESTAS
08.02.04.02
09.03.02
43
12
CAJA DE PASE
08.02.04.03
08.02.04.04
09
42
11
SALIDAS
08.02.01.01
08.02.01.02
08.02.01.03
41
10
INSTALACIONES ELECTRICAS Y MECANICAS
08.01
08.01.01
08.01.03
40
08.01.02
08.01.04
08.02
39
BEBEDEROS
06.06.06
06.06.07.01
38
ACCESORIOS
06.06.06.01
06.06.07
07
37
INODOROS
06.06.02
06.06.03.01
36
REGISTROS Y SUMIDEROS
05.06.03.01
05.06.03.02
06.06.01
35
SISTEMA DE DESAGUE
SALIDA DE DESAGUE EN PVC
05.06.03.03
34
SISTEMA DE DRENAJE PLUVIAL
SALIDA PARA VENTILACION DE 2" PVC SAL

PRUEBAS HIDRAULICAS DE TUBERIAS DE DESAGUE
05.06.03.04
33
INSTALACIONES DE DESAGUE INTERIORES
05.06.02.01
06
06.01
32
PRUEBA HIDRAULICA Y DESINFECCION DE REDES EXTERIORES DE AGUA
05.06.02.02
05.06.02.03
05.06.03
31
CISTERNA - TANQUE ELEVADO
05.04.07
05.04.08
05.04.09
05.04.10
30
30
VALVULAS RED EXTERIOR
05.04.04
05.04.11
29
29
S/. 15,590.16
TUBERIAS
05.04.05
05.04.06
28
28
S/. 998.64
S/. 5,088.52
INSTALACIONES DE AGUA EXTERIORES
05.04
27
27
S/. 998.64
S/. 500.63
S/. 1,560.56
CAJA DE REGISTRO
PRUEBA HIDRAULICA DE REDES EXTERIOERES DE DESAGUE
VALVULA CHECK DE 1"
05.04.01
05.04.02
26
26
S/. 998.64
S/. 7,509.38
TUBERIAS
05.02.02
05.03
05.03.01
S/. 2,995.92
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
INSTALACIONES DE DESAGUE EXTERIORES
05.02.03
05.03.02
25
25
TRABAJOS PRELIMINARES
04.01.05
04.01.06
04.02
24
24
INSTALACIONES SANITARIAS
04.01.01
04.01.02
04.02.01
23
23
VARIOS, LIMPIEZA Y JARDINERIA
04.01.03
04.02.01.01
22
22
PINTURA
03.12.03
03.12.12
21
21
CERRAJERIA
03.12.04
03.12.13
20
20
CARPINTERIA METALICA Y HERRERIA
03.10.01
03.10.02
03.10.03
19
19
CARPINTERIA DE MADERA
03.09.03
03.09.04
18
18
REVESTIMIENTOS EN GRADAS Y ESCALERAS
COBERTURA DE PLANCHA ONDULADA DE FIBRA MINERAL + BITUMEN ASFALTICO COLOR ROJO DE 0.95 X 2.00 M
03.09.01
17
17
CUBIERTAS
CUMBRERA TERMOACUSTICA C/ALMA ACERO ROJO/BLANCO
03.08.05
16
16
ZOCALOS
03.08.03
03.08.06
15
15
CONTRAZOCALOS
03.08.04
03.09
14
14
PISOS Y PAVIMENTOS
PISO CERAMICO 0.30X0.30 COLOR
03.04.03
13
13
CIELORRASOS
03.04.01
03.04.02
03.04.04
12
12
03.02.06
03.03
11
11
MUROS Y TABIQUES DE ALBAILERIA
03.02.07
03.03.01
10
10
ARQUITECTURA
03.02.03
03.02.08
9
9
ESTRUCTURAS METALICAS
03.02.04
03.02.05
8
8
OBRAS DE CONCRETO ARMADO
02.03.03
02.03.04
7
7
OBRAS DE CONCRETO SIMPLE
02.02.01
02.02.02
02.02.04
6
6
ELABORACION, IMPLEMENTACION Y ADMINISTRACION DEL PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO
EXCAVACION MANUAL DE ZANJA PARA CISTERNA
02.01.12
5
5
02.01.05
02.01.07
4
4
SEGURIDAD Y SALUD
02.01.06
02.01.08
3
3
02.01.02
02.01.09
MES 03
2
2
ESTRUCTURAS
02.01.03
02.01.04
MES 02
1
1
OBRAS PROVISIONALES
01.01.01
01.01.02
01.01.03
MES 01
C.PARCIAL
OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD
EXCAVACION DE ZANJAS PARA REDES ELECTRICAS

CAMA DE ARENA (RED ELECTRICA)
RELLENO COMPACTADO C/EQUIPO- RED ELECTRICA
ACOMETIDA A TG - CABLE 3 X 35 MM2 N2XH + 1 X 35 MM2 N2XH
INSTALACIONES DE GAS
09.08.01
SALIDA DE GAS POR TUBO DE BRONCE 1/2"
09.08.02
TUBERIA PARA GAS, DE BRONCE 1/2"
09.08.03
SUMINISTRO E INSTALACION DE BALONES DE GAS
09.08.04
VALVULA DE BOLA 1/2" EN NICHO
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 287.43
S/. 37.34
S/. 379.05
S/. 1,827.38
S/. 287.43
S/. 2,585.39
COSTO DIRECTO
GASTOS GENERALES (13.27% DE C.D.)
UTILIDAD (10.00% DE C.D.)
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS (18%)
COSTO DE OBRA
COSTO DE SUPERVISION (4.64% DE COSTO DE OBRA)
EQUIPAMIENTO
PRESUPUESTO TOTAL
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. 314,967.52
#REF!
S/. 4,033.72
S/. 4,202.48
S/. 37.34
S/. 3,952.39
S/. 12,315.21
S/. 3,745.90
S/. 8,022.84
S/. 1,935.68
S/. 17,525.84
S/. 1,935.68
S/. 1,935.68
S/. 1,935.68
S/. 1,935.68
S/. 2,714.22
S/. 2,714.22
S/. 3,625.47
S/. 3,625.47
S/. 3,567.66
S/. 3,567.66
S/. 3,567.66
S/. 3,567.66
S/. 3,567.66
S/. 3,567.66
S/. 14,384.33
S/. 14,384.33
S/. 14,384.33
S/. 14,384.33
S/. 14,384.33
S/. 14,762.49
S/. 18,120.16
S/. 18,120.16
S/. 18,120.16
S/. 18,120.16
S/. 18,120.16
S/. 18,120.16
S/. 17,742.00
S/. 17,742.00
S/. 17,742.00
S/. 17,742.00
S/. 32,908.27
S/. 21,561.43
S/. 17,720.56
S/. 15,465.46
S/. 12,899.00
S/. 12,899.00
S/. 12,322.30
S/. 12,045.56
S/. 9,110.18
S/. 14,865.38
S/. 24,038.76
S/. 24,038.76
S/. 25,933.50
S/. 25,933.50
S/. 25,933.50
S/. 25,933.50
S/. 24,133.82
S/. 31,128.49
S/. 22,873.26
S/. 21,899.86
S/. 21,899.86
S/. 204,951.70
S/. 27,202.63
S/. 20,495.17
S/. 252,649.50
S/. 45,476.91
S/. 298,126.40
S/. 13,846.50
S/. 597,112.67
S/. 79,252.98
S/. 59,711.27
S/. 736,076.93
S/. 132,493.85
S/. 868,570.77
S/. 40,340.82
S/. 311,972.90
S/. 908,911.59
S/. 21,899.86
S/. 18,381.51
DIAS CALENDARIOS
MES 03
MES 04
MES 05
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 4,978.15
S/. 4,978.15
S/. 409.69
S/. 409.69
S/. 3,578.21
S/. 3,578.21
S/. 3,578.21
S/. 3,578.21
S/. 3,578.21
S/. 3,578.21
S/. 3,578.21
S/. 3,578.21
S/. 3,578.21
S/. 500.82
S/. 500.82
S/. 500.82
S/. 500.82
S/. 500.82
S/. 500.82
S/. 500.82
S/. 500.82
S/. 4,272.40
S/. 4,272.40
S/. 1,206.16
S/. 1,206.16
S/. 1,206.16
S/. 1,206.16
S/. 1,206.16
S/. 5,677.15
S/. 5,677.15
S/. 5,677.15
S/. 5,677.15
S/. 5,677.15
S/. 5,677.15
S/. 5,677.15
S/. 4,608.28
S/. 5,677.15
S/. 4,608.28
S/. 5,677.15
S/. 4,608.28
S/. 5,677.15
S/. 4,608.28
S/. 5,677.15
S/. 4,608.28
S/. 5,677.15
S/. 4,608.28
S/. 5,677.15
S/. 4,608.28
S/. 335.98
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 358.78
S/. 3,444.51
S/. 358.78
S/. 3,444.51
S/. 3,444.51
S/. 3,444.51
S/. 837.04
S/. 837.04
S/. 837.04
S/. 62.09
S/. 1,094.53
S/. 3,374.92
S/. 15,705.11
S/. 15,705.11
S/. 60,834.28
S/. 1,011.82
S/. 3,107.91
S/. 11,232.41
S/. 11,232.41
S/. 11,232.41
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,078.71
S/. 1,078.71
S/. 549.60
S/. 1,078.71
S/. 549.60
S/. 1,078.71
S/. 509.24
S/. 509.24
S/. 509.24
S/. 509.24
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 2,502.47
S/. 4,243.57
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 4,243.57
S/. 520.72
S/. 4,243.57
S/. 520.72
S/. 1,894.74
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 12,618.08
S/. 1,894.74
S/. 10,057.01
S/. 4,044.52
S/. 16,740.73
S/. 10,057.01
S/. 4,044.52
S/. 16,740.73
S/. 10,057.01
S/. 4,044.52
S/. 16,740.73
S/. 10,057.01
S/. 4,044.52
S/. 16,740.73
S/. 10,057.01
S/. 4,044.52
S/. 16,740.73
S/. 10,057.01
S/. 4,044.52
S/. 16,740.73
S/. 10,057.01
S/. 4,044.52
S/. 16,740.73
S/. 10,057.01
S/. 4,044.52
S/. 16,740.73
S/. 4,044.52
S/. 16,740.73
S/. 4,044.52
S/. 16,740.73
S/. 4,044.52
S/. 16,740.73
S/. 4,044.52
S/. 16,740.73
S/. 4,044.52
S/. 16,740.73
S/. 4,044.52
S/. 4,044.52
S/. 4,044.52
S/. 16,740.73
S/. 4,044.52
S/. 16,740.73
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 9,612.33
S/. 9,612.33
S/. 9,612.33
S/. 9,612.33
S/. 9,612.33
S/. 9,612.33
S/. 9,612.33
S/. 9,612.33
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 3,312.88
S/. 1,495.68
S/. 1,495.68
S/. 1,495.68
S/. 1,495.68
S/. 1,495.68
S/. 1,495.68
S/. 1,495.68
S/. 3,450.37
S/. 1,495.68
S/. 451.50
S/. 962.79
S/. 451.50
S/. 451.50
S/. 451.50
S/. 451.50
S/. 962.79
S/. 3,107.91
S/. 3,107.91
S/. 3,107.91
S/. 3,107.91
S/. 2,502.47
S/. 3,107.91
S/. 850.23
S/. 1,894.74
S/. 22,871.99
S/. 22,871.99
S/. 22,871.99
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 3,821.26
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,901.57
S/. 2,216.61
S/. 2,901.57
S/. 2,216.61
S/. 2,901.57
S/. 2,216.61
S/. 2,901.57
S/. 2,216.61
S/. 4,885.15
S/. 4,885.15
S/. 4,885.15
S/. 4,885.15
S/. 4,885.15
S/. 4,885.15
S/. 3,144.18
S/. 3,144.18
S/. 3,144.18
S/. 3,144.18
S/. 3,144.18
S/. 3,144.18
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 3,421.49
S/. 3,421.49
S/. 549.60
S/. 1,078.71
S/. 549.60
S/. 549.60
S/. 549.60
S/. 357.95
S/. 357.95
S/. 357.95
S/. 357.95
S/. 962.77
S/. 962.77
S/. 509.24
S/. 509.24
S/. 509.24
S/. 509.24
S/. 1,927.61
S/. 2,308.34
S/. 905.31
S/. 905.31
S/. 962.77
S/. 962.77
S/. 357.95
S/. 357.95
S/. 357.95
S/. 357.95
S/. 357.95
S/. 2,269.43
S/. 2,269.43
S/. 2,269.43
S/. 2,269.43
S/. 2,269.43
S/. 800.00
S/. 3,067.67
S/. 3,470.36
S/. 3,067.67
S/. 3,470.36
S/. 3,067.67
S/. 3,470.36
S/. 3,067.67
S/. 3,470.36
S/. 509.24
S/. 509.24
S/. 509.24
S/. 509.24
S/. 509.24
S/. 804.53
S/. 3,067.67
S/. 3,470.36
S/. 804.53
S/. 1,412.10
S/. 804.53
S/. 1,412.10
S/. 962.77
S/. 509.24
S/. 509.24
S/. 1,412.10
S/. 1,893.05
S/. 1,893.05
S/. 1,893.05
S/. 1,893.05
S/. 1,893.05
S/. 845.44
S/. 845.44
S/. 845.44
S/. 1,634.21
S/. 1,634.21
S/. 1,634.21
S/. 5,677.15
S/. 20,500.28
S/. 2,103.33
S/. 20,500.28
S/. 2,103.33
S/. 20,500.28
S/. 2,103.33
S/. 2,103.33
S/. 333.58
S/. 333.58
S/. 333.58
S/. 2,103.33
S/. 2,103.33
S/. 5,677.15
S/. 4,608.28
S/. 5,677.15
S/. 335.98
S/. 3,444.51
S/. 2,103.33
S/. 170.69
S/. 320.85
S/. 1,149.39
S/. 2,211.15
S/. 577.06
S/. 259.14
S/. 259.14
S/. 259.14
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 18,701.60
S/. 2,408.77
S/. 981.13
S/. 18,701.60
S/. 2,408.77
S/. 18,701.60
S/. 2,408.77
S/. 8,384.39
S/. 18,701.60
S/. 2,408.77
S/. 2,408.77
S/. 1,241.92
S/. 29.58
S/. 1,869.39
S/. 1,169.34
S/. 909.18
S/. 909.18
S/. 909.18
S/. 1,869.39
S/. 1,169.34
S/. 1,869.39
S/. 1,169.34
S/. 909.18
S/. 2,263.08
S/. 371.86
S/. 2,263.08
S/. 371.86
S/. 2,263.08
S/. 371.86
S/. 2,263.08
S/. 519.69
S/. 304.09
S/. 767.37
S/. 221.52
S/. 302.70
S/. 48.37
S/. 362.34
S/. 299.94
S/. 333.86
S/. 483.62
S/. 48.99
S/. 95.12
S/. 16.26
S/. 10,361.11
S/. 5,499.20
S/. 5,712.96
S/. 4,664.40
S/. 1,016.64
S/. 82.44
S/. 1,515.47
S/. 2,795.40
S/. 7,635.16
S/. 12,110.91
S/. 12,654.84
S/. 1,468.96
S/. 261.64
S/. 8,711.78
S/. 1,975.74
S/. 157.97
S/. 126.55
S/. 789.72
S/. 130.41
S/. 195.52
S/. 115.85
S/. 493.40
S/. 9,059.88
S/. 24,877.44
S/. 1,616.05
S/. 1,092.85
S/. 1,092.85
S/. 983.45
S/. 988.75
S/. 1,041.65
S/. 1,041.65
S/. 2,624.68
S/. 6,422.80
S/. 3,546.22
S/. 352.00
S/. 185.60
S/. 83,551.85
S/. 21,376.24
S/. 5,671.13
S/. 18,289.21
S/. 18,289.21
S/. 18,289.21
S/. 15,181.30
S/. 31,922.03
S/. 35,966.55
S/. 50,267.13
S/. 59,358.74
S/. 59,358.74
S/. 43,166.91
S/. 48,082.97
S/. 48,082.97
S/. 46,827.39
S/. 46,827.39
S/. 47,765.49
S/. 43,706.60
S/. 42,743.81
S/. 41,939.28
S/. 46,241.49
S/. 24,112.12
S/. 29,198.53
S/. 50,157.70
S/. 41,708.38
S/. 50,244.40
S/. 26,629.19
S/. 29,308.12
S/. 13,553.61
S/. 12,909.62
S/. 15,691.44
S/. 17,382.65
S/. 18,547.10
S/. 15,125.61
S/. 14,578.25
S/. 14,838.80
S/. 10,740.62
S/. 11,957.19
S/. 13,472.66
S/. 27,407.43
S/. 21,061.31
S/. 30,674.84
S/. 46,832.17
S/. 43,764.25
S/. 29,277.03
S/. 8,233.41
S/. 8,096.58
S/. 8,346.45
S/. 8,411.56
S/. 8,216.04
S/. 1,217,993.38
S/. 161,660.63
S/. 121,799.34
S/. 1,501,453.35
S/. 270,261.60
S/. 1,771,714.96
S/. 82,287.41
S/. 696,718.49
S/. 92,473.37
S/. 69,671.85
S/. 858,863.71
S/. 154,595.47
S/. 1,013,459.18
S/. 47,070.17
S/. 1,854,002.36
S/. 1,060,529.35
S/. 8,216.04
S/. 9,941.80
S/. 14,550.08
S/. 17,424.18
S/. 13,677.40
S/. 11,414.32
S/. 11,414.32
S/. 32,524.69
S/. 32,524.69
S/. 40,263.93
S/. 31,957.69
S/. 6,030.62
S/. 6,631.00
S/. 6,631.00
S/. 6,631.00
S/. 3,592.27
S/. 3,592.27
S/. 3,592.27
S/. 3,592.27
S/. 3,592.27
S/. 3,951.05
S/. 3,951.05
S/. 3,592.27
S/. 3,592.27
S/. 3,592.27
S/. 17,052.67
S/. 14,647.25
S/. 32,553.08
149
150
29
30
S/. 56.32
S/. 56.32
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 837.04
S/. 837.04
S/. 726.40
S/. 455.39
S/. 997.49
S/. 1,032.49
S/. 716.80
S/. 96.84
S/. 3,425.49
S/. 2,569.52
S/. 356,721.01
S/. 47,346.52
S/. 35,672.10
S/. 439,739.63
S/. 79,153.13
S/. 518,892.77
S/. 24,100.01
S/. 542,992.77
MES 06
MES 07
MES 08
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
10
11
12
13
14
15
16
17
18
19
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 56.32
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 132.23
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 1,432.89
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,413.13
S/. 2,149.76
S/. 2,413.13
S/. 1,918.66
S/. 2,149.76
S/. 2,413.13
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,167.30
S/. 2,167.30
S/. 2,167.30
S/. 1,688.34
S/. 2,167.30
S/. 1,688.34
S/. 2,167.30
S/. 1,688.34
S/. 1,688.34
S/. 1,688.34
S/. 1,122.33
S/. 1,707.57
S/. 1,688.34
S/. 1,122.33
S/. 1,707.57
S/. 1,688.34
S/. 1,122.33
S/. 1,707.57
S/. 1,688.34
S/. 1,122.33
S/. 1,707.57
S/. 1,122.33
S/. 1,707.57
S/. 1,122.33
S/. 1,707.57
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 477.16
S/. 477.16
S/. 1,315.41
S/. 1,315.41
S/. 1,315.41
S/. 211.26
S/. 211.26
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 130.39
S/. 130.39
S/. 224.37
S/. 837.73
S/. 837.73
S/. 1,769.86
S/. 159.03
S/. 1,769.86
S/. 159.03
S/. 1,769.86
S/. 1,769.86
S/. 237.92
S/. 242.26
S/. 249.93
S/. 183.69
S/. 237.92
S/. 242.26
S/. 249.93
S/. 237.92
S/. 242.26
S/. 249.93
S/. 237.92
S/. 242.26
S/. 249.93
S/. 1,707.57
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 3,328.09
S/. 2,522.99
S/. 1,293.61
S/. 2,522.99
S/. 1,293.61
S/. 2,522.99
S/. 1,293.61
S/. 2,522.99
S/. 1,293.61
S/. 2,522.99
S/. 2,522.99
S/. 2,522.99
S/. 2,522.99
S/. 2,522.99
S/. 2,522.99
S/. 477.16
S/. 477.16
S/. 477.16
S/. 477.16
S/. 477.16
S/. 477.16
S/. 2,502.11
S/. 2,502.11
S/. 2,705.50
S/. 2,705.50
S/. 2,705.50
S/. 122.42
S/. 721.06
S/. 1,169.17
S/. 978.05
S/. 155.70
S/. 1,557.15
S/. 1,549.72
S/. 643.17
S/. 1,557.15
S/. 1,549.72
S/. 1,557.15
S/. 1,549.72
S/. 1,557.15
S/. 1,557.15
S/. 1,057.33
S/. 1,057.33
S/. 1,557.15
S/. 1,557.15
S/. 1,720.12
S/. 1,720.12
S/. 721.06
S/. 1,169.17
S/. 978.05
S/. 155.70
S/. 721.06
S/. 1,169.17
S/. 978.05
S/. 155.70
S/. 721.06
S/. 1,169.17
S/. 978.05
S/. 155.70
S/. 721.06
S/. 721.06
S/. 155.70
S/. 155.70
S/. 2,705.50
S/. 2,705.50
S/. 1,720.12
S/. 744.31
S/. 744.31
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,293.09
S/. 1,273.57
S/. 1,273.57
S/. 1,273.57
S/. 835.77
S/. 835.77
S/. 1,293.09
S/. 1,293.09
S/. 835.77
S/. 139.29
S/. 940.24
S/. 962.71
S/. 962.71
S/. 313.20
S/. 313.20
S/. 313.20
S/. 349.96
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,078.64
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,078.64
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,590.31
S/. 1,100.75
S/. 1,100.75
S/. 1,100.75
S/. 1,100.75
S/. 1,100.75
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 349.96
S/. 349.96
S/. 349.96
S/. 866.25
S/. 880.78
S/. 185.89
S/. 130.61
S/. 76.91
S/. 113.26
S/. 545.23
S/. 462.09
S/. 278.84
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 393.89
S/. 123.37
S/. 1,148.64
S/. 1,148.64
S/. 243.47
S/. 452.46
S/. 452.46
S/. 1,148.64
S/. 196.45
S/. 196.45
S/. 228.71
S/. 228.71
S/. 1,464.47
S/. 1,464.47
S/. 1,464.47
S/. 1,698.29
S/. 69.45
S/. 1,698.29
S/. 1,698.29
S/. 1,698.29
S/. 1,698.29
S/. 1,698.29
S/. 424.48
S/. 424.48
S/. 424.48
S/. 346.05
S/. 346.05
S/. 262.17
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 865.80
S/. 865.80
S/. 305.24
S/. 428.72
S/. 428.72
S/. 428.72
S/. 212.80
S/. 452.46
S/. 452.46
S/. 452.46
S/. 1,698.29
S/. 489.85
S/. 105.12
S/. 341.44
S/. 341.44
S/. 40.32
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 321.76
S/. 321.76
S/. 321.76
S/. 390.52
S/. 13.80
S/. 74.88
S/. 288.00
S/. 1,369.18
S/. 892.05
S/. 2,172.18
S/. 892.05
S/. 2,172.18
S/. 1,369.18
S/. 1,369.18
S/. 242.26
S/. 249.93
S/. 892.05
S/. 2,172.18
S/. 107.86
S/. 589.79
S/. 589.79
S/. 589.79
S/. 589.79
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 491.68
S/. 347.59
S/. 743.23
S/. 33.00
S/. 175.23
S/. 141.80
S/. 3,220.74
S/. 3,673.68
S/. 1,836.84
S/. 1,384.62
S/. 3,383.66
S/. 499.13
S/. 201.35
S/. 234.29
S/. 321.15
S/. 291.60
S/. 18.63
S/. 481.95
S/. 132.00
S/. 69.60
S/. 268.80
S/. 36.21
S/. 36.21
S/. 5,319.30
S/. 2,240.10
S/. 44,850.86
S/. 2,893.50
S/. 6,584.40
S/. 347.40
S/. 2,891.90
S/. 491.04
S/. 691.08
S/. 1,000.00
S/. 5,535.60
S/. 5,683.36
S/. 147.76
S/. 147.76
S/. 147.76
S/. 147.76
S/. 1,580.65
S/. 1,580.65
S/. 1,580.65
S/. 1,580.65
S/. 1,580.65
S/. 1,580.65
S/. 1,580.65
S/. 1,580.65
S/. 1,580.65
S/. 1,580.65
S/. 4,560.29
S/. 4,452.43
S/. 4,452.43
S/. 4,452.43
S/. 3,862.64
S/. 3,862.64
S/. 3,862.64
S/. 3,862.64
S/. 6,275.77
S/. 8,062.20
S/. 8,310.84
S/. 8,310.84
S/. 10,264.44
S/. 10,264.44
S/. 10,264.44
S/. 117,201.89
S/. 15,555.86
S/. 11,720.19
S/. 144,477.94
S/. 26,006.03
S/. 170,483.96
S/. 7,918.14
S/. 178,402.10
S/. 19,191.60
S/. 20,722.16
S/. 21,783.75
S/. 20,990.24
S/. 21,368.08
S/. 20,342.53
S/. 18,499.17
S/. 11,261.74
S/. 10,285.93
S/. 9,734.66
S/. 9,418.80
S/. 12,289.84
S/. 10,425.34
S/. 10,891.67
S/. 14,662.90
S/. 14,505.80
S/. 14,365.98
S/. 11,130.16
S/. 12,591.53
S/. 12,769.28
S/. 11,594.26
S/. 11,691.46
S/. 11,527.91
S/. 14,740.77
S/. 15,512.40
S/. 14,672.01
S/. 11,630.15
S/. 2,691.23
S/. 1,394.40
S/. 439.36
S/. 393,125.02
S/. 52,178.31
S/. 39,312.50
S/. 484,615.83
S/. 87,230.85
S/. 571,846.68
S/. 26,559.45
S/. 157,483.76
S/. 755,889.89
S/. 166.39
S/. 629.71
S/. 279.76
S/. 217.36
S/. 5,066.35
S/. 4,650.07
S/. 4,491.04
S/. 9,774.13
S/. 4,029.55
S/. 1,954.86
S/. 1,954.86
S/. 1,954.86
S/. 1,954.86
S/. 1,954.86
S/. 1,954.86
S/. 50,262.61
S/. 10,101.85
S/. 3,335.66
S/. 929.17
MES 08
230
231
232
233
234
235
236
237
238
239
240
20
21
22
23
24
25
26
27
28
29
30
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 837.73
S/. 837.73
S/. 837.73
S/. 929.17
S/. 929.17
S/. 929.17
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 4,058.91
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 140,281.43
S/. 18,619.14
S/. 14,028.14
S/. 172,928.71
S/. 31,127.17
S/. 204,055.87
S/. 9,477.39
S/. 157,483.76
S/. 371,017.02
Presupuesto:INSTALACIN DEL SISTEMA DE AGUA POTABLE Y SANEAMIENTO MULTICOMUNAL EN EL PARAISO, LOS

Cliente
MUNICIPALIDAD PROVINCIAL DE ALTO AMAZONAS
Lugar
LOTERO - ALTO AMAZONAS- YURIMAGUAS
ITEM
01
01.01
DESCRIPCIN

OBRAS PROVISIONALES
01.01.01
01.01.02
01.01.03
01.01.04
01.01.05
01.01.06
01.02
01.02.01
01.03
01.03.01

SEGURIDAD Y SALUD
01.03.01.01
01.03.01.02
01.03.01.03
01.03.01.04
01.03.02
02
02.01

ESTRUCTURAS
02.01.01
02.01.02
02.01.03
02.01.04
02.01.05
02.01.06
02.01.07
02.01.08
02.01.09
02.01.10
02.01.11
02.01.12
02.02

02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
02.02.06
02.02.07
02.02.08
02.02.09
02.02.10
02.02.11
02.02.12
02.02.13
02.02.14
02.03

02.03.01
02.03.02
02.03.03
02.03.04
02.03.05
02.03.06
02.03.07
02.03.08
02.03.09
02.03.10
02.03.11
02.03.12
02.03.13
02.03.14
02.03.15
02.03.16
02.03.17
02.03.18
02.03.19
02.03.20
02.03.21
02.03.22
02.03.23
02.03.24
02.03.25
02.03.26
02.03.27
02.03.28
LOSA MACIZA.- CONCRETO f'c=210 kg/cm2 Premezclado
02.03.29
02.03.30
02.03.31
02.03.32
02.03.33
02.03.34
02.03.35
02.03.36
02.03.37
02.03.38
02.03.39
02.03.40
02.04
02.04.01
02.04.02
VIGA METALICA DE 4"x6"x3m.
02.04.03
DIAGONAL METALICA DM-01
02.04.04
02.04.05
02.04.06
02.04.07
03
03.01

ARQUITECTURA
03.01.01
03.01.02
03.01.03
03.01.04
03.01.05
03.02

03.02.01
03.02.02
03.02.03
03.02.04
03.02.05
03.02.06
03.02.07
03.02.08
03.02.09
03.02.10
03.02.11
03.03
03.03.01
03.04

CIELORRASOS
PISOS Y PAVIMENTOS
03.04.01
03.04.02
03.04.03
03.04.04
03.04.05
03.04.06
03.04.07
03.04.08
03.04.09
03.04.10
03.04.11
03.04.12
03.04.13
03.04.14
03.05

CONTRAZOCALOS
03.05.01
03.05.02
03.05.03
03.05.04
03.06
03.06.01
03.07
03.07.01
03.08

ZOCALOS
CUBIERTAS
03.08.01
CORREAS DE MADERA
03.08.02
03.08.03
03.08.04
03.08.05
03.09

03.09.01
03.09.02
03.09.03
03.09.04
03.09.05
03.09.06
03.09.07
03.09.08
03.09.09
03.09.10
03.09.11
03.09.12
03.09.13
03.09.14
03.09.15
03.09.16
03.09.17
03.09.18
03.09.19
03.09.20
03.09.21
03.09.22
03.09.23
03.09.24
03.09.25
03.09.26
03.09.27
03.09.28
03.09.29
03.09.30
03.09.31
03.09.32
03.09.33
03.09.34
03.09.35
03.09.36
03.09.37
03.09.38
03.10
03.10.01
03.10.02
03.10.03
03.10.04
03.10.05
03.10.06
03.10.07
03.10.08
03.10.09
03.10.10
03.10.11
03.10.12
03.11
03.11.01
CERRAJERIA
03.11.02
03.11.03
03.11.04
03.11.05
03.11.06
03.11.07
CERROJO DE 5"
03.11.08
CERROJO DE 2"
03.11.09
03.12

PINTURA
03.12.01
03.12.02
03.12.03
03.12.04
03.12.05
03.12.06
03.12.07
03.12.08
03.12.09
03.12.10
03.12.11
03.12.12
03.13

03.13.01
03.13.02
03.13.03
03.13.04
03.13.05
03.13.06
03.13.07
03.13.08
03.13.09
04
04.01

04.01.01
TRAZO Y NIVELES
04.01.02
04.01.03
04.01.04
04.01.05
04.01.06
04.02
04.02.01
04.02.01.01
04.02.02
04.02.02.01
04.02.03
04.02.03.01
05
05.01

TUBERIAS
TUBERIA PVC SAL 4"
CAJA DE REGISTRO
TUBERIAS
05.01.01
05.01.02
05.01.03
05.02
05.02.01

05.02.02
05.02.03
VALVULA CHECK DE 1"
05.03
05.03.01
05.03.02
05.04
05.04.01
05.04.02
05.04.03
05.04.04
05.04.05
05.04.06
05.04.07
05.04.08
05.04.09
05.04.10
05.04.11
05.04.12
05.04.13
05.05
05.05.01
05.06
05.06.01

05.06.01.01
05.06.01.02
05.06.01.03
05.06.02

SISTEMA DE DESAGUE
05.06.02.01
05.06.02.02
05.06.02.03
05.06.03

05.06.03.01
05.06.03.02
05.06.03.03
05.06.03.04
06
06.01
06.02
06.03
06.04
06.05
06.06
06.06.01
06.06.01.01
06.06.01.02
06.06.02
06.06.02.01
06.06.03
06.06.03.01
06.06.04
INODOROS
LAVATORIOS
ACCESORIOS
06.06.04.01
06.06.04.02
06.06.04.03
06.06.04.04
06.06.05
06.06.05.01
06.06.06
06.06.06.01
06.06.07
06.06.07.01
07

BEBEDEROS
URINARIOS
DUCHAS
07.01
07.02
CAMA DE ARENA
07.03
07.04
07.05
07.06
08
08.01

08.01.01
08.01.02
08.01.03
08.01.04
08.02
08.02.01

SALIDAS
08.02.01.01
08.02.01.02
08.02.01.03
SALIDA PARA TIMBRE
08.02.01.04
08.02.01.05
08.02.01.06
08.02.01.07
08.02.01.08
08.02.01.09
08.02.01.10
08.02.02

CAJA DE PASE
08.02.02.01
08.02.02.02
08.02.03
08.02.03.01
08.02.03.02
08.02.04
POSTE C.A.C. 9/200/120/255 C/CRUCETA 1.20m C/2 REFLEC. 250W HALOG. SIM HOSFEL RL40 INC. CIMENT
08.02.04.01
T.G. 1-3X120, 3-3X30, 3-2X30, 1-2X20, 1-CONTACTOR TIPO AC-1 2X30A, Inc. PULSADOR DE ENCENDIDO, 1-I
08.02.04.02
08.02.04.03
08.02.04.04
08.02.04.05
08.02.04.06
08.02.04.07
09
09.01
09.02
PARARRAYO
09.03
09.03.01
09.03.02
09.04

ARTEFACTOS
09.04.01
09.04.02
09.04.03
09.04.04
09.04.05
09.04.06
09.04.07
09.04.08
09.05
09.05.01
09.06
09.06.01
09.07

VARIOS
PRUEBAS ELECTRICAS
09.07.01
09.07.02
09.07.03
09.07.04
09.07.05
09.08
09.08.01
09.08.02
09.08.03
09.08.04
10
10.01

MOBILIARIO Y EQUIPAMIENTO
MOBILIARIO
10.01.01
MODULO DE MOBILIARIO EN AULAS - PRIMARIA Y SECUNDARIA
10.01.02
APAFA/SALA DE PROFESORES
10.01.03
EDUCACION FISICA/ALMACEN DE MUSICA
10.01.04
SALA DE USOS MULTIPLES
10.01.05
LABORATORIO DE COMPUTO
10.01.06
BIBLIOTECA
10.01.07
LABORATORIO Y DEPOSITO DE LABORATORIO
10.01.08
10.02
10.02.01
OFICINA DE DIRECCION, ADMINISTRACION Y SECRETARIA

EQUIPAMIENTO
EQUIPAMIENTO EN EL LABORATORIO DE CTA
10.02.01.01
EQUIPAMIENTO LABORATORIO DE BIOLOGIA
10.02.01.02
EQUIPAMIENTO LABORATORIO DE QUIMICA
10.02.01.03
EQUIPAMIENTO DE LA BANDA DE MUSICOS
10.02.01.03.01
INSTRUMENTOS MUSICALES BANDA DE MUSICA
10.02.01.03.02
INSTRUMENTOS ELECTRONICOS
10.02.01.04
10.02.01.04.01
10.02.01.05
10.02.01.05.01
10.02.01.05.02
10.02.01.06
10.02.01.06.01
EQUIPAMIENTO DEPORTIVO
EQUIPAMIENTO DEPORTIVO
EQUIPAMIENTO DE AULA DE COMPUTO
EQUIPAMIENTO DE AULA DE COMPUTO
UPS DE 15 KW
IMPLEMENTACION BIBLIOTECA
IMPLEMENTACION BIBLIOGRAFICA DE BIBLIOTECA
COSTO DIRECTO
GASTOS GENERALES (10% DE C.D.)
SUB TOTAL
COSTO DE OBRA
COSTO DE SUPERVISION (4.70% DE COSTO DE OBRA)
MOBILIARIO Y EQUIPAMIENTO
PRESUPUESTO TOTAL
AL EN EL PARAISO, LOS OLIVOS, MIRAFLORES, PLANTANILLO Y EL TRIUNFO, DISTRITO DE BAJO BIAVO,BELLAVISTA, SAN MART
C.PARCIAL
S/. 2,995.92
S/. 5,085.92
S/. 15,590.16
S/. 1,560.56
S/. 2,630.49
S/. 3,379.20
S/. 998.64
S/. 1,560.56
S/. 1,315.25
S/. 1,315.25
S/. 15.02
S/. 15.02
S/. 6,446.15
S/. 3,223.08
S/. 3,223.08
S/. 15,580.00
S/. 2,900.00
S/. 810.00
S/. 1,500.00
S/. 332.50
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 11,820.52
S/. 62,191.70
S/. 2,545.34
S/. 101.15
S/. 5,288.51
S/. 58,871.29
S/. 6,668.94
S/. 16,933.17
S/. 62,114.97
S/. 24,379.20
S/. 2,478.55
S/. 2,036.39
S/. 131,324.84
S/. 14,682.15
S/. 258.72
S/. 55.81
S/. 126.40
S/. 9,638.31
S/. 62.09
S/. 1,105.14
S/. 819.38
S/. 998.64
S/. 509.10
S/. 509.10
S/. 509.10
S/. 509.10
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,313.39
S/. 1,313.39
S/. 29,082.69
S/. 3,345.53
S/. 4,006.57
S/. 8,420.68
S/. 6,030.82
S/. 75,052.41
S/. 2,019.25
S/. 74,899.55
S/. 258,346.07
S/. 156,047.43
S/. 4,169.58
S/. 3,035.45
S/. 4,029.96
S/. 31,459.50
S/. 30,838.14
S/. 18,413.89
S/. 12,728.26
S/. 4,686.50
S/. 1,679.15
S/. 98,272.58
S/. 56,842.14
S/. 54,210.53
S/. 81,134.72
S/. 68,756.80
S/. 247,965.52
S/. 69,251.67
S/. 103,233.35
S/. 75,935.42
S/. 11,065.69
S/. 37,682.36
S/. 45,799.41
S/. 29,310.87
S/. 20,163.16
S/. 25,058.95
S/. 11,815.54
S/. 3,289.66
S/. 2,257.48
S/. 1,901.46
S/. 6,900.69
S/. 3,297.62
S/. 5,325.98
S/. 2,327.12
S/. 3,221.51
S/. 1,787.94
S/. 800.00
S/. 9,852.66
S/. 198.40
S/. 3,048.37
S/. 233.44
S/. 111.12
S/. 113.22
S/. 18,184.14
S/. 79,724.48
S/. 33,028.09
S/. 673.09
S/. 54,098.24
S/. 717.55
S/. 3,766.46
S/. 31,889.93
S/. 1,190.06
S/. 6,631.45
S/. 32,246.42
S/. 43,436.25
S/. 1,696.84
S/. 10,836.49
S/. 13,506.72
S/. 6,734.00
S/. 11,952.99
S/. 35,845.20
S/. 25,003.00
S/. 5,174.44
S/. 3,817.30
S/. 5,004.22
S/. 61,079.71
S/. 14,130.48
S/. 156.37
S/. 318.41
S/. 1,149.39
S/. 2,181.07
S/. 1,000.74
S/. 577.06
S/. 777.41
S/. 120.58
S/. 4,326.37
S/. 4,676.67
S/. 3,912.19
S/. 934.21
S/. 13,527.51
S/. 3,946.22
S/. 16,679.19
S/. 74,806.39
S/. 8,384.39
S/. 1,233.32
S/. 29.58
S/. 10,900.04
S/. 4,649.15
S/. 643.17
S/. 2,114.65
S/. 5,160.36
S/. 1,488.61
S/. 2,507.30
S/. 139.29
S/. 940.24
S/. 1,925.42
S/. 939.59
S/. 1,399.82
S/. 422.52
S/. 11,132.18
S/. 11,060.18
S/. 9,990.68
S/. 15,517.06
S/. 4,534.52
S/. 2,157.28
S/. 5,503.76
S/. 3,820.72
S/. 866.25
S/. 880.78
S/. 185.89
S/. 130.61
S/. 76.91
S/. 113.26
S/. 545.23
S/. 462.09
S/. 278.84
S/. 8,918.70
S/. 393.89
S/. 123.37
S/. 125.41
S/. 243.47
S/. 392.89
S/. 457.42
S/. 4,393.40
S/. 262.17
S/. 8,618.02
S/. 1,731.59
S/. 305.24
S/. 1,286.16
S/. 212.80
S/. 2,262.28
S/. 69.45
S/. 69.45
S/. 1,273.44
S/. 692.10
S/. 489.05
S/. 105.12
S/. 682.88
S/. 40.32
S/. 3,763.44
S/. 965.28
S/. 390.52
S/. 13.80
S/. 74.88
S/. 288.00
S/. 19,878.15
S/. 260.78
S/. 31,739.75
S/. 224.37
S/. 4,188.66
S/. 7,079.43
S/. 318.05
S/. 4,107.55
S/. 951.69
S/. 1,211.30
S/. 1,249.63
S/. 183.69
S/. 3,636.71
S/. 2,676.15
S/. 6,516.53
S/. 107.86
S/. 621.90
S/. 2,359.17
S/. 8,945.93
S/. 1,113.04
S/. 15,592.14
S/. 1,171.40
S/. 2,352.61
S/. 1,155.45
S/. 572.57
S/. 2,437.35
S/. 9,681.09
S/. 1,681.08
S/. 2,356.60
S/. 491.68
S/. 272.94
S/. 50.26
S/. 920.41
S/. 110.76
S/. 310.95
S/. 310.95
S/. 42.36
S/. 32.12
S/. 276.14
S/. 73.48
S/. 519.69
S/. 304.09
S/. 767.37
S/. 221.52
S/. 302.70
S/. 48.37
S/. 362.34
S/. 299.94
S/. 333.86
S/. 483.62
S/. 48.99
S/. 95.12
S/. 16.26
S/. 347.59
S/. 10,361.11
S/. 5,499.20
S/. 5,703.84
S/. 5,525.22
S/. 973.40
S/. 743.23
S/. 33.00
S/. 175.23
S/. 141.80
S/. 3,217.50
S/. 4,664.40
S/. 1,016.64
S/. 82.44
S/. 726.40
S/. 455.39
S/. 3,673.68
S/. 1,836.84
S/. 1,384.62
S/. 3,383.66
S/. 499.13
S/. 201.35
S/. 234.29
S/. 321.15
S/. 291.60
S/. 18.63
S/. 481.95
S/. 132.00
S/. 63.60
S/. 268.80
S/. 34.50
S/. 34.50
S/. 5,319.30
S/. 1,515.47
S/. 2,795.40
S/. 7,635.16
S/. 12,110.91
S/. 12,654.84
S/. 1,468.96
S/. 261.64
S/. 8,711.78
S/. 1,975.74
S/. 157.97
S/. 126.55
S/. 789.72
S/. 130.41
S/. 195.52
S/. 115.85
S/. 493.40
S/. 9,055.28
S/. 24,845.24
S/. 1,616.05
S/. 1,092.85
S/. 1,092.85
S/. 983.45
S/. 988.75
S/. 1,041.65
S/. 1,041.65
S/. 2,623.53
S/. 6,422.80
S/. 997.49
S/. 1,032.49
S/. 2,240.10
S/. 44,850.86
S/. 2,893.50
S/. 6,584.40
S/. 347.40
S/. 2,891.90
S/. 491.04
S/. 691.08
S/. 3,546.22
S/. 1,000.00
S/. 352.00
S/. 174.80
S/. 716.80
S/. 92.27
S/. 5,706.80
S/. 379.05
S/. 1,827.38
S/. 287.43
S/. 37.34
S/. 36,750.00
S/. 3,800.00
S/. 2,900.00
S/. 3,460.00
S/. 4,550.00
S/. 3,240.00
S/. 4,820.00
S/. 3,800.00
S/. 17,800.00
S/. 18,486.80
S/. 18,880.00
S/. 7,700.00
S/. 10,000.00
S/. 80,420.67
S/. 20,000.00
S/. 15,000.00
S/. 1,824.35
S/. 3,688,987.72
S/. 310,529.55
S/. 310,529.55
S/. 4,310,046.81
S/. 775,808.43
S/. 1,824.35
S/. 3,838.64
S/. 3,838.64
S/. 4,290.00
S/. 2,729.44
S/. 5,085,855.24
S/. 248,545.84
S/. 251,607.47
S/. 5,586,008.54
JO BIAVO,BELLAVISTA, SAN MARTIN.
MES
7
10
11
12
13
14
10
11
12
13
14
S/. 998.64
S/. 5,085.92
S/. 15,590.16
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,313.39
S/. 1,313.39
S/. 1,313.39
S/. 1,313.39
S/. 1,313.39
S/. 1,313.39
S/. 1,313.39
S/. 2,073.06
S/. 7,504.41
S/. 1,419.85
S/. 17,010.01
S/. 1,419.85
S/. 1,419.85
S/. 1,419.85
S/. 1,419.85
S/. 2,179.52
CRONOGRAMA
VALORIZADO
MES 01
15
16
17
18
19
20
21
22
15
16
17
18
19
20
21
22
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 50.58
S/. 50.58
S/. 564.44
S/. 564.44
S/. 564.44
S/. 564.44
S/. 564.44
S/. 564.44
S/. 564.44
DE
S/. 2,179.52
S/. 2,794.54
S/. 2,794.54
S/. 2,743.96
S/. 2,743.96
S/. 2,743.96
S/. 2,743.96
S/. 2,743.96
ADO
DE
AVANCE
DE
OBRA
23
24
25
26
27
28
29
30
23
24
25
26
27
28
29
30
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 363.62
S/. 2,073.06
S/. 363.62
S/. 881.42
S/. 3,679.46
S/. 881.42
S/. 3,679.46
S/. 881.42
S/. 3,679.46
S/. 881.42
S/. 3,679.46
S/. 881.42
S/. 3,679.46
S/. 881.42
S/. 3,679.46
S/. 3,679.46
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 6,566.24
S/. 2,743.96
S/. 9,892.96
S/. 9,892.96
S/. 9,892.96
S/. 9,892.96
S/. 9,892.96
S/. 10,256.58
S/. 15,941.40
S/. 152,033.75
S/. 12,797.81
S/. 12,797.81
S/. 177,629.37
S/. 31,973.29
S/. 209,602.66
S/. 10,243.29
S/. 5,000.00
S/. 224,845.95
31
32
33
34
35
36
37
38
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 2,073.06
S/. 363.62
S/. 2,073.06
S/. 363.62
S/. 2,073.06
S/. 363.62
S/. 2,073.06
S/. 363.62
S/. 2,073.06
S/. 363.62
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 3,679.46
S/. 3,679.46
S/. 3,679.46
S/. 3,679.46
S/. 3,679.46
S/. 3,679.46
S/. 3,679.46
S/. 3,679.46
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 564.44
S/. 2,588.12
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 15,941.40
S/. 15,941.40
S/. 15,941.40
S/. 15,941.40
S/. 15,941.40
S/. 15,577.78
S/. 15,577.78
S/. 15,577.78
MES 02
39
40
41
42
43
44
45
46
10
11
12
13
14
15
16
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 2,073.06
S/. 564.44
S/. 2,588.12
S/. 2,222.98
S/. 564.44
S/. 2,588.12
S/. 1,523.70
S/. 2,222.98
S/. 564.44
S/. 2,588.12
S/. 1,523.70
S/. 2,222.98
S/. 564.44
S/. 2,588.12
S/. 1,523.70
S/. 564.44
S/. 2,588.12
S/. 1,523.70
S/. 564.44
S/. 2,588.12
S/. 1,523.70
S/. 564.44
S/. 2,588.12
S/. 1,523.70
S/. 2,588.12
S/. 1,523.70
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 3,679.46
S/. 1,171.40
S/. 2,352.61
S/. 286.29
S/. 1,218.68
S/. 9,681.09
S/. 1,155.45
S/. 286.29
S/. 1,218.68
S/. 272.94
S/. 50.26
S/. 920.41
S/. 110.76
S/. 42.36
S/. 32.12
S/. 276.14
S/. 73.48
S/. 15,577.78
S/. 30,738.77
S/. 19,391.93
S/. 15,677.12
S/. 13,422.02
S/. 11,348.96
S/. 11,348.96
S/. 11,060.66
02
47
48
49
50
51
52
53
54
17
18
19
20
21
22
23
24
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 2,588.12
S/. 1,523.70
S/. 1,523.70
S/. 1,523.70
S/. 275.39
S/. 1,523.70
S/. 275.39
S/. 1,523.70
S/. 275.39
S/. 1,523.70
S/. 275.39
S/. 1,523.70
S/. 275.39
S/. 1,523.70
S/. 275.39
S/. 6,566.24
S/. 6,566.24
S/. 6,566.24
S/. 1,631.35
S/. 1,631.35
S/. 1,631.35
S/. 1,631.35
S/. 1,631.35
S/. 1,631.35
S/. 126.40
S/. 3,614.04
S/. 6,241.63
S/. 6,241.63
S/. 6,241.63
S/. 6,241.63
S/. 6,241.63
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 3,614.04
S/. 10,784.52
S/. 8,196.40
S/. 13,843.58
S/. 23,145.53
S/. 23,145.53
S/. 25,040.27
S/. 25,040.27
S/. 25,040.27
55
56
57
58
59
60
61
62
25
26
27
28
29
30
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,523.70
S/. 275.39
S/. 275.39
S/. 275.39
S/. 1,631.35
S/. 258.72
S/. 1,631.35
S/. 1,631.35
S/. 55.81
S/. 403.85
S/. 6,241.63
S/. 6,241.63
S/. 6,241.63
S/. 6,241.63
S/. 6,241.63
S/. 6,241.63
S/. 6,241.63
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 3,614.04
S/. 1,681.08
S/. 2,356.60
S/. 5,525.22
S/. 973.40
S/. 25,040.27
S/. 23,775.29
S/. 30,778.68
S/. 22,583.23
S/. 21,609.83
S/. 21,609.83
S/. 554,640.04
S/. 46,688.18
S/. 46,688.18
S/. 648,016.40
S/. 116,642.95
S/. 21,609.83
S/. 18,128.65
S/. 764,659.35
S/. 37,368.92
S/. 5,000.00
S/. 807,028.27
63
64
65
66
67
68
69
70
10
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 403.85
S/. 403.85
S/. 403.85
S/. 9,752.96
S/. 9,752.96
S/. 9,752.96
S/. 15,010.48
S/. 15,010.48
S/. 15,010.48
S/. 15,010.48
S/. 51,669.21
S/. 51,669.21
S/. 51,669.21
S/. 51,669.21
S/. 4,169.58
S/. 1,011.82
S/. 1,011.82
S/. 2,014.98
S/. 1,011.82
S/. 2,014.98
S/. 403.85
S/. 51,669.21
S/. 3,068.98
S/. 1,894.74
S/. 3,614.04
S/. 1,894.74
S/. 1,894.74
S/. 1,894.74
S/. 1,894.74
S/. 1,894.74
S/. 839.58
S/. 839.58
S/. 1,894.74
S/. 1,894.74
S/. 15,772.05
S/. 12,158.01
S/. 12,158.01
S/. 54,074.26
S/. 70,695.87
S/. 71,707.69
S/. 74,701.87
S/. 73,601.27
MES 03
71
72
73
74
75
76
77
78
11
12
13
14
15
16
17
18
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 15,010.48
S/. 3,068.98
S/. 3,068.98
S/. 3,068.98
S/. 3,068.98
S/. 3,068.98
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 520.72
S/. 1,894.74
S/. 1,894.74
S/. 10,919.18
S/. 1,894.74
S/. 10,919.18
S/. 1,894.74
S/. 10,919.18
S/. 1,894.74
S/. 10,919.18
S/. 1,894.74
S/. 10,919.18
S/. 1,894.74
S/. 10,919.18
S/. 1,894.74
S/. 16,531.03
S/. 4,044.52
S/. 16,531.03
S/. 20,601.38
S/. 5,590.90
S/. 16,510.08
S/. 16,510.08
S/. 16,510.08
S/. 13,441.10
S/. 29,972.13
S/. 34,016.65
79
80
81
82
83
84
85
86
19
20
21
22
23
24
25
26
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 4,819.16
S/. 4,819.16
S/. 409.69
S/. 409.69
S/. 62.09
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 4,242.75
S/. 520.72
S/. 4,242.75
S/. 4,242.75
S/. 10,919.18
S/. 1,894.74
S/. 10,919.18
S/. 1,894.74
S/. 10,919.18
S/. 1,894.74
S/. 10,141.84
S/. 4,044.52
S/. 16,531.03
S/. 10,141.84
S/. 4,044.52
S/. 16,531.03
S/. 10,141.84
S/. 4,044.52
S/. 16,531.03
S/. 10,141.84
S/. 4,044.52
S/. 16,531.03
S/. 10,141.84
S/. 4,044.52
S/. 16,531.03
S/. 10,141.84
S/. 4,044.52
S/. 16,531.03
S/. 10,141.84
S/. 4,044.52
S/. 16,531.03
S/. 10,141.84
S/. 4,044.52
S/. 16,531.03
S/. 9,491.93
S/. 9,491.93
S/. 9,491.93
S/. 9,491.93
S/. 9,491.93
S/. 9,491.93
S/. 9,491.93
S/. 3,271.39
S/. 3,271.39
S/. 48,401.24
S/. 57,372.45
S/. 57,372.45
S/. 42,580.59
S/. 47,337.66
S/. 47,337.66
S/. 46,199.58
S/. 46,199.58
87
88
89
90
91
92
93
94
27
28
29
30
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,105.14
S/. 3,231.41
S/. 3,231.41
S/. 3,231.41
S/. 3,231.41
S/. 3,231.41
S/. 3,231.41
S/. 3,231.41
S/. 1,206.16
S/. 1,206.16
S/. 1,206.16
S/. 1,206.16
S/. 1,206.16
S/. 4,210.34
S/. 4,210.34
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 2,202.72
S/. 4,044.52
S/. 16,531.03
S/. 4,044.52
S/. 16,531.03
S/. 4,044.52
S/. 16,531.03
S/. 4,044.52
S/. 16,531.03
S/. 4,044.52
S/. 16,531.03
S/. 4,044.52
S/. 4,044.52
S/. 4,044.52
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 9,491.93
S/. 3,271.39
S/. 3,271.39
S/. 3,271.39
S/. 3,271.39
S/. 3,271.39
S/. 3,271.39
S/. 3,271.39
S/. 3,271.39
S/. 1,476.94
S/. 1,476.94
S/. 1,476.94
S/. 1,476.94
S/. 1,476.94
S/. 1,476.94
S/. 1,476.94
S/. 3,289.66
S/. 1,476.94
S/. 451.50
S/. 950.73
S/. 451.50
S/. 451.50
S/. 451.50
S/. 451.50
S/. 950.73
S/. 1,065.20
S/. 198.40
S/. 762.09
S/. 762.09
S/. 762.09
S/. 762.09
S/. 233.44
S/. 111.12
S/. 113.22
S/. 20,359.90
S/. 2,018.64
S/. 156.37
S/. 318.41
S/. 1,149.39
S/. 577.06
S/. 39,379.26
S/. 34,234.95
S/. 33,284.22
S/. 33,284.22
###
S/. 93,499.57
S/. 93,499.57
###
S/. 233,593.72
S/. 37,976.65
S/. 22,066.36
S/. 26,793.36
S/. 47,688.64
###
S/. 74,836.45
S/. 5,000.00
###
95
96
97
98
99
100
101
102
10
11
12
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 3,231.41
S/. 3,231.41
S/. 10,486.50
S/. 10,486.50
S/. 10,486.50
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 3,271.39
S/. 3,271.39
S/. 3,271.39
S/. 3,271.39
S/. 2,202.72
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 4,885.15
S/. 4,885.15
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 549.60
S/. 1,065.20
S/. 549.60
S/. 1,065.20
S/. 549.60
S/. 549.60
S/. 549.60
S/. 1,065.20
S/. 549.60
S/. 1,065.20
S/. 3,450.35
S/. 1,069.66
S/. 1,069.66
S/. 1,069.66
S/. 1,069.66
S/. 1,069.66
S/. 1,069.66
S/. 20,359.90
S/. 2,018.64
S/. 20,359.90
S/. 2,018.64
S/. 2,018.64
S/. 2,018.64
S/. 2,018.64
S/. 2,018.64
S/. 2,181.07
S/. 333.58
S/. 333.58
S/. 333.58
S/. 1,069.66
S/. 1,069.66
S/. 304.09
S/. 767.37
S/. 221.52
S/. 302.70
S/. 48.37
S/. 362.34
S/. 299.94
S/. 333.86
S/. 483.62
S/. 48.99
S/. 95.12
S/. 16.26
S/. 40,279.00
S/. 49,416.47
S/. 26,288.44
S/. 28,937.29
S/. 13,225.00
S/. 12,581.01
S/. 15,447.52
S/. 18,348.27
MES 04
103
104
105
106
107
108
109
110
13
14
15
16
17
18
19
20
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 4,692.43
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 2,216.61
S/. 4,885.15
S/. 4,885.15
S/. 4,885.15
S/. 4,885.15
S/. 3,360.53
S/. 3,360.53
S/. 3,360.53
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 1,927.61
S/. 357.95
S/. 357.95
S/. 357.95
S/. 357.95
S/. 357.95
S/. 357.95
S/. 3,450.35
S/. 893.97
S/. 893.97
S/. 1,069.66
S/. 1,069.66
S/. 1,069.66
S/. 259.14
S/. 259.14
S/. 259.14
S/. 1,069.66
S/. 1,069.66
S/. 1,069.66
S/. 1,069.66
S/. 1,069.66
S/. 519.69
S/. 1,515.47
S/. 2,795.40
S/. 12,654.84
S/. 19,501.38
S/. 16,051.03
S/. 15,515.01
S/. 15,775.56
S/. 10,370.72
S/. 11,803.64
S/. 13,319.11
S/. 27,253.88
DIAS
111
112
113
114
115
116
117
118
21
22
23
24
25
26
27
28
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 500.82
S/. 23,083.89
S/. 23,083.89
S/. 23,083.89
S/. 2,766.42
S/. 2,216.61
S/. 2,766.42
S/. 2,216.61
S/. 2,766.42
S/. 2,216.61
S/. 2,766.42
S/. 2,216.61
S/. 3,360.53
S/. 3,360.53
S/. 3,360.53
S/. 357.95
S/. 357.95
S/. 357.95
S/. 4,692.43
S/. 4,692.43
S/. 2,216.61
S/. 2,327.12
S/. 800.00
S/. 2,463.17
S/. 2,463.17
S/. 2,463.17
S/. 2,463.17
S/. 500.82
S/. 500.82
S/. 1,069.66
S/. 981.13
S/. 981.13
S/. 981.13
S/. 4,982.78
S/. 4,982.78
S/. 4,982.78
S/. 981.13
S/. 981.13
S/. 981.13
S/. 909.18
S/. 10,361.11
S/. 5,499.20
S/. 5,703.84
S/. 7,635.16
S/. 12,110.91
S/. 1,468.96
S/. 261.64
S/. 8,711.78
S/. 1,975.74
S/. 157.97
S/. 126.55
S/. 789.72
S/. 130.41
S/. 20,907.76
S/. 28,336.12
S/. 44,047.94
S/. 35,920.54
S/. 31,775.65
S/. 13,201.58
S/. 12,860.11
S/. 17,971.89
DIAS CALENDARIOS
119
120
121
122
123
124
125
126
29
30
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 3,345.53
S/. 500.82
S/. 500.82
S/. 500.82
S/. 500.82
S/. 500.82
S/. 4,982.78
S/. 4,982.78
S/. 4,982.78
S/. 4,982.78
S/. 4,982.78
S/. 4,128.51
S/. 4,982.78
S/. 4,128.51
S/. 4,982.78
S/. 4,128.51
S/. 4,982.78
S/. 4,128.51
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 981.13
S/. 909.18
S/. 909.18
S/. 909.18
S/. 2,236.48
S/. 371.01
S/. 2,236.48
S/. 371.01
S/. 2,236.48
S/. 371.01
S/. 2,236.48
S/. 195.52
S/. 7,675.89
S/. 7,480.37
S/. 688,816.19
S/. 57,982.78
S/. 57,982.78
S/. 804,781.76
S/. 144,860.72
S/. 7,480.37
S/. 9,178.68
S/. 13,307.19
S/. 16,151.90
S/. 12,435.36
S/. 10,198.88
S/. 949,642.47
S/. 46,409.04
S/. 5,000.00
###
MES
127
128
129
130
131
132
133
134
10
11
12
13
14
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 4,982.78
S/. 4,128.51
S/. 981.13
S/. 4,982.78
S/. 4,128.51
S/. 981.13
S/. 18,701.60
S/. 4,982.78
S/. 4,128.51
S/. 981.13
S/. 18,701.60
S/. 4,982.78
S/. 4,128.51
S/. 336.55
S/. 18,701.60
S/. 8,384.39
S/. 4,982.78
S/. 336.55
S/. 3,606.55
S/. 3,606.55
S/. 18,701.60
S/. 1,233.32
S/. 29.58
S/. 3,606.55
S/. 3,606.55
S/. 10,198.88
S/. 28,900.48
S/. 28,900.48
S/. 36,640.29
S/. 28,967.26
S/. 3,742.59
S/. 3,713.01
S/. 3,713.01
MES 05
135
136
137
138
139
140
141
142
15
16
17
18
19
20
21
22
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 3,606.55
S/. 3,606.55
S/. 3,606.55
S/. 3,606.55
S/. 3,606.55
S/. 3,606.55
S/. 3,606.55
S/. 358.78
S/. 3,606.55
S/. 358.78
S/. 3,713.01
S/. 3,713.01
S/. 3,713.01
S/. 3,713.01
S/. 3,713.01
S/. 3,713.01
S/. 4,071.79
S/. 4,071.79
143
144
145
146
147
148
149
150
23
24
25
26
27
28
29
30
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 3,606.55
S/. 3,606.55
S/. 3,606.55
S/. 188.32
S/. 188.32
S/. 188.32
S/. 188.32
S/. 188.32
S/. 4,664.40
S/. 1,016.64
S/. 82.44
S/. 726.40
S/. 455.39
S/. 115.85
S/. 493.40
S/. 9,055.28
S/. 24,845.24
S/. 1,616.05
S/. 1,092.85
S/. 1,092.85
S/. 983.45
S/. 988.75
S/. 1,041.65
S/. 1,041.65
S/. 2,623.53
S/. 6,422.80
S/. 997.49
S/. 1,032.49
S/. 3,546.22
S/. 352.00
S/. 174.80
S/. 716.80
S/. 92.27
S/. 3,713.01
S/. 3,713.01
S/. 3,713.01
S/. 16,362.65
S/. 13,951.48
S/. 31,820.06
S/. 2,735.47
S/. 1,874.93
S/. 321,833.64
S/. 27,091.13
S/. 27,091.13
S/. 376,015.90
S/. 67,682.86
S/. 443,698.77
S/. 21,683.57
S/. 5,000.00
S/. 470,382.33
151
152
153
154
155
156
157
158
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 188.32
S/. 188.32
S/. 188.32
S/. 188.32
S/. 188.32
S/. 188.32
S/. 996.56
S/. 188.32
S/. 996.56
S/. 188.32
S/. 996.56
S/. 5,706.80
S/. 6,001.58
S/. 294.78
S/. 294.78
S/. 294.78
S/. 294.78
S/. 1,291.34
S/. 1,291.34
S/. 1,291.34
MES 06
159
160
161
162
163
164
165
166
10
11
12
13
14
15
16
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 188.32
S/. 996.56
S/. 188.32
S/. 996.56
S/. 188.32
S/. 996.56
S/. 188.32
S/. 996.56
S/. 188.32
S/. 996.56
S/. 188.32
S/. 996.56
S/. 188.32
S/. 996.56
S/. 996.56
S/. 132.23
S/. 2,149.76
S/. 107.86
S/. 589.79
S/. 1,291.34
S/. 1,291.34
S/. 1,291.34
S/. 1,291.34
S/. 1,291.34
S/. 1,291.34
S/. 1,291.34
S/. 4,082.66
06
167
168
169
170
171
172
173
174
17
18
19
20
21
22
23
24
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 996.56
S/. 132.23
S/. 996.56
S/. 132.23
S/. 996.56
S/. 132.23
S/. 996.56
S/. 132.23
S/. 996.56
S/. 132.23
S/. 996.56
S/. 132.23
S/. 996.56
S/. 132.23
S/. 996.56
S/. 132.23
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,149.76
S/. 2,413.13
S/. 589.79
S/. 589.79
S/. 589.79
S/. 3,974.80
S/. 3,974.80
S/. 3,974.80
S/. 3,385.01
S/. 3,385.01
S/. 3,385.01
S/. 3,385.01
S/. 5,798.14
175
176
177
178
179
180
181
182
25
26
27
28
29
30
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 996.56
S/. 996.56
S/. 996.56
S/. 996.56
S/. 996.56
S/. 996.56
S/. 996.56
S/. 996.56
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 265.26
S/. 2,149.76
S/. 2,413.13
S/. 1,696.84
S/. 2,413.13
S/. 2,413.13
S/. 2,167.30
S/. 2,167.30
S/. 2,167.30
S/. 1,688.34
S/. 2,167.30
S/. 1,688.34
S/. 2,167.30
S/. 1,688.34
S/. 1,688.34
S/. 1,688.34
S/. 1,122.33
S/. 1,707.57
S/. 1,707.57
S/. 1,557.15
S/. 1,549.72
S/. 643.17
S/. 1,557.15
S/. 1,549.72
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,078.64
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,078.64
S/. 262.17
S/. 1,077.25
S/. 105.12
S/. 341.44
S/. 7,362.75
S/. 7,833.21
S/. 7,833.21
S/. 9,786.81
S/. 9,786.81
S/. 9,786.81
S/. 107,828.94
S/. 9,076.76
S/. 9,076.76
S/. 125,982.47
S/. 22,676.84
S/. 18,713.97
S/. 20,244.53
S/. 148,659.31
S/. 7,264.98
S/. 5,000.00
S/. 160,924.30
183
184
185
186
187
188
189
190
10
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 996.56
S/. 996.56
S/. 996.56
S/. 996.56
S/. 996.56
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 2,413.13
S/. 1,688.34
S/. 1,122.33
S/. 1,707.57
S/. 1,688.34
S/. 1,122.33
S/. 1,707.57
S/. 1,688.34
S/. 1,122.33
S/. 1,707.57
S/. 1,122.33
S/. 1,707.57
S/. 1,122.33
S/. 1,707.57
S/. 1,557.15
S/. 1,549.72
S/. 1,557.15
S/. 1,557.15
S/. 1,057.33
S/. 1,057.33
S/. 1,557.15
S/. 1,557.15
S/. 1,720.12
S/. 1,720.12
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,590.31
S/. 1,843.36
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,590.31
S/. 1,100.75
S/. 1,100.75
S/. 1,100.75
S/. 1,100.75
S/. 1,100.75
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,720.12
S/. 744.31
S/. 744.31
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,110.08
S/. 1,293.09
S/. 503.84
S/. 1,293.09
S/. 1,273.57
S/. 1,273.57
S/. 1,273.57
S/. 1,274.10
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 1,077.25
S/. 865.80
S/. 341.44
S/. 40.32
S/. 1,039.48
S/. 1,039.48
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 418.16
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 21,306.12
S/. 20,512.61
S/. 20,890.45
S/. 19,864.90
S/. 18,021.54
S/. 11,220.44
S/. 10,244.63
S/. 9,693.36
MES 07
191
192
193
194
195
196
197
198
11
12
13
14
15
16
17
18
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 2,389.68
S/. 2,389.68
S/. 2,389.68
S/. 2,389.68
S/. 2,389.68
S/. 2,389.68
S/. 2,389.68
S/. 2,500.30
S/. 1,293.61
S/. 2,500.30
S/. 1,293.61
S/. 2,500.30
S/. 1,293.61
S/. 2,500.30
S/. 1,293.61
S/. 2,500.30
S/. 2,413.13
S/. 477.16
S/. 2,502.11
S/. 2,502.11
S/. 721.06
S/. 1,169.17
S/. 978.05
S/. 155.70
S/. 721.06
S/. 1,169.17
S/. 978.05
S/. 155.70
S/. 721.06
S/. 1,169.17
S/. 978.05
S/. 155.70
S/. 721.06
S/. 1,169.17
S/. 978.05
S/. 155.70
S/. 835.77
S/. 835.77
S/. 835.77
S/. 139.29
S/. 940.24
S/. 962.71
S/. 962.71
S/. 313.20
S/. 1,293.09
S/. 1,293.09
S/. 866.25
S/. 880.78
S/. 185.89
S/. 130.61
S/. 76.91
S/. 113.26
S/. 545.23
S/. 462.09
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 1,274.10
S/. 393.89
S/. 123.37
S/. 865.80
S/. 305.24
S/. 428.72
S/. 428.72
S/. 428.72
S/. 212.80
S/. 452.46
S/. 452.46
S/. 418.16
S/. 418.16
S/. 418.16
S/. 321.76
S/. 321.76
S/. 321.76
S/. 390.52
S/. 13.80
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 1,039.48
S/. 9,377.50
S/. 11,310.13
S/. 9,445.63
S/. 9,889.27
S/. 13,660.50
S/. 13,503.40
S/. 13,363.58
S/. 10,127.76
199
200
201
202
203
204
205
206
19
20
21
22
23
24
25
26
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 265.26
S/. 265.26
S/. 265.26
S/. 265.26
S/. 2,389.68
S/. 2,389.68
S/. 2,389.68
S/. 2,389.68
S/. 2,389.68
S/. 2,500.30
S/. 2,500.30
S/. 2,500.30
S/. 2,500.30
S/. 2,500.30
S/. 477.16
S/. 477.16
S/. 477.16
S/. 477.16
S/. 477.16
S/. 2,389.68
S/. 2,389.68
S/. 477.16
S/. 477.16
S/. 2,389.68
S/. 120.58
S/. 721.06
S/. 721.06
S/. 155.70
S/. 155.70
S/. 2,705.50
S/. 2,705.50
S/. 2,705.50
S/. 2,705.50
S/. 2,705.50
S/. 1,315.41
S/. 1,315.41
S/. 1,315.41
S/. 313.20
S/. 313.20
S/. 349.96
S/. 349.96
S/. 349.96
S/. 349.96
S/. 211.26
S/. 211.26
S/. 1,464.47
S/. 1,464.47
S/. 424.48
S/. 424.48
S/. 278.84
S/. 125.41
S/. 243.47
S/. 196.45
S/. 196.45
S/. 228.71
S/. 452.46
S/. 452.46
S/. 228.71
S/. 452.46
S/. 69.45
S/. 69.45
S/. 424.48
S/. 74.88
S/. 288.00
S/. 892.05
S/. 2,172.18
S/. 1,369.18
S/. 1,369.18
S/. 892.05
S/. 2,172.18
S/. 892.05
S/. 2,172.18
S/. 33.00
S/. 175.23
S/. 141.80
S/. 3,673.68
S/. 1,836.84
S/. 1,384.62
S/. 10,565.91
S/. 10,618.25
S/. 9,443.23
S/. 9,060.22
S/. 8,827.22
S/. 12,062.77
S/. 12,834.40
S/. 11,992.17
207
208
209
210
211
212
213
214
27
28
29
30
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,464.47
S/. 346.05
S/. 346.05
S/. 489.05
S/. 1,369.18
S/. 3,217.50
S/. 3,383.66
S/. 499.13
S/. 201.35
S/. 234.29
S/. 321.15
S/. 291.60
S/. 18.63
S/. 481.95
S/. 132.00
S/. 63.60
S/. 9,887.32
S/. 951.64
S/. 1,352.30
S/. 398.06
S/. 359,383.81
S/. 30,252.01
S/. 30,252.01
S/. 419,887.83
S/. 75,579.81
S/. 125.09
S/. 588.41
S/. 238.46
S/. 170.06
S/. 495,467.64
S/. 24,213.51
S/. 5,000.00
S/. 524,681.15
215
216
217
218
219
220
221
222
10
11
12
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 1,769.86
S/. 159.03
S/. 1,769.86
S/. 159.03
S/. 1,769.86
S/. 1,769.86
S/. 237.92
S/. 242.26
S/. 249.93
S/. 183.69
S/. 237.92
S/. 242.26
S/. 249.93
S/. 237.92
S/. 242.26
S/. 249.93
S/. 237.92
S/. 242.26
S/. 249.93
S/. 1,807.10
S/. 242.26
S/. 249.93
S/. 491.68
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 347.59
S/. 743.23
S/. 268.80
S/. 34.50
S/. 34.50
S/. 5,319.30
S/. 5,025.05
S/. 4,607.06
S/. 4,448.03
S/. 9,732.83
S/. 3,988.25
S/. 1,913.56
S/. 1,913.56
S/. 1,913.56
MES 08
223
224
225
226
227
228
229
230
13
14
15
16
17
18
19
20
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 15.02
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 1,807.10
S/. 1,807.10
S/. 1,807.10
S/. 130.39
S/. 130.39
S/. 224.37
S/. 837.73
S/. 837.73
S/. 837.73
S/. 2,240.10
S/. 44,850.86
S/. 2,893.50
S/. 6,584.40
S/. 347.40
S/. 2,891.90
S/. 491.04
S/. 691.08
S/. 1,000.00
S/. 379.05
S/. 1,827.38
S/. 36,750.00
S/. 3,800.00
S/. 2,900.00
S/. 17,800.00
S/. 18,486.80
S/. 18,880.00
S/. 1,913.56
S/. 1,913.56
S/. 1,913.56
S/. 50,221.31
S/. 10,060.55
S/. 57,885.66
S/. 23,595.02
S/. 24,536.55
231
232
233
234
235
236
237
238
21
22
23
24
25
26
27
28
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 67.45
S/. 12.55
S/. 3.51
S/. 6.49
S/. 1.44
S/. 3,967.47
S/. 837.73
S/. 837.73
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 287.43
S/. 37.34
S/. 3,460.00
S/. 4,550.00
S/. 3,240.00
S/. 4,820.00
S/. 3,800.00
S/. 7,700.00
S/. 10,000.00
S/. 80,420.67
S/. 20,000.00
S/. 12,376.60
S/. 15,516.51
S/. 87,719.58
S/. 28,787.47
S/. 15,000.00
S/. 22,767.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
239
240
29
30
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 3,967.47
S/. 393,708.67
S/. 33,141.39
S/. 33,141.39
S/. 459,991.45
S/. 82,798.46
S/. 542,789.91
S/. 26,526.15
S/. 5,000.00
S/. 574,316.06
CRONOGRAMA VALORIZADO DE EJECUCION DE 0BRA

OBRA:
"MEJORAMIENTO DE LA PRESTACIN DEL SERVICIO DE EDUCACION EN LA INSTITUCION PUBLICA INTEGRAL N 62500 - DEL PUEBLO JOVEN 82 D
DE YURIMAGUAS, DISTRITO DE YURIMAGUAS, PROVINCIA DE ALTO AMAZONAS - LORETO''
LUGAR :
CONTRATISTA:
LORETO - ALTO AMAZONAS - YURIMAGUAS

CONSORCIO 82
DESCRIPCION
01
01.01
01.01.02
MOVILIZACION Y DESMOVILIZACION DE MAQUINARIA
01.01.03
01.01.04
01.01.05
01.01.07
01.02
01.02.01
01.03
01.03.01

SEGURIDAD Y SALUD
01.03.01.01
01.03.01.02
01.03.01.03
01.03.01.04
01.03.02
02
02.01

ESTRUCTURAS
02.01.01
02.01.02
02.01.03
02.01.04
02.01.05
02.01.06
02.01.07
02.01.08
02.01.09
02.01.10
02.01.11
02.01.12
02.02

02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
02.02.06
02.02.07
02.02.08
02.02.09
02.02.10
02.02.11
02.02.12
02.02.13
02.02.14
02.03

02.03.01
02.03.02
02.03.03
02.03.04
02.03.05
02.03.06
02.03.07
02.03.08
02.03.09
02.03.10
02.03.11
02.03.12
02.03.13
02.03.14
02.03.15
02.03.16
02.03.17
02.03.18
02.03.19
02.03.20
02.03.21
02.03.22
02.03.23
02.03.24
02.03.25
02.03.26
02.03.27
02.03.28
LOSA MACIZA.- CONCRETO f'c=210 kg/cm2
02.03.29
02.03.30
02.03.31
02.03.32
02.03.33
02.03.34
02.03.35
02.03.36
02.03.37
02.03.38
02.03.39
02.03.40
02.04
02.04.01
02.04.02

02.04.03
VIGA METALICA RECTANGULAR 2" X 4" e=2.5mm
02.04.04
APOYO DE TIJERALES
02.04.05
02.04.06
02.04.07
02.04.08
02.04.09
02.04.10
03
03.01
ARQUITECTURA
03.01.01
03.01.02
03.01.03
03.01.04
03.01.05
03.02
MES 02
MES 03
MES 04
MES 05
MES 06
OBRAS PROVISIONALES
01.01.01
01.01.06
MES 01
03.02.01
03.02.02
2,995.92
8,010.01
5,088.52
15,590.16
1,560.56
3,324.26
1,576.96
6,446.16
1,888.49
351.40
98.28
181.72
40.32
16,091.28
43,629.82
756.32
115.62
21,211.38
30,422.42
12,801.60
20,547.66
2,176.84
6,892.90
-
1,689.60
2,023.38
376.50
105.30
194.70
43.20
33,363.98
1,890.80
39,114.54
6,668.94
12,801.60
49,901.46
33,112.32
2,478.51
130,965.10
15,198.57
269.84
58.21
131.20
69,528.84
108,643.48
17,052.66
43,918.56
-
1,689.60
2,023.38
376.50
105.30
194.70
43.20
9,956.30
62.09
1,094.53
819.38
10,734.63
3,618.48
78,525.55
2,019.25
6,320.80
304,171.40
49,383.40
4,437.76
3,035.46
4,081.08
22,522.23
18,647.46
12,730.71
4,686.48
1,700.46
113,562.72
39,789.54
10,979.64
80,456.08
52,578.76
234,370.22
76,898.64
19,877.28
5,982.72
1,354.50
1,925.58
12,270.68
13,881.44
2,036.96
2,413.59
4,236.30
-
1,689.60
2,023.38
376.50
105.30
194.70
43.20
21,469.26
2,504.10
8,544.80
2,412.32
33,697.23
12,512.35
16,178.08
16,740.73
68,615.97
84,067.76
11,606.28
37,682.37
26,503.04
29,310.90
18,865.08
25,058.93
5,982.72
3,450.37
903.00
6,842.98
3,297.60
5,393.55
2,308.34
3,221.55
1,810.62
800.00
3,067.67
3,470.36
4,813.85
5,601.64
11,347.15
9,465.25
2,536.32
4,902.63
28,385.77
-
1,689.60
2,023.38
376.50
105.30
194.70
43.20
3,374.92
1,502.46
62,448.69
36,866.24
671.96
51,667.71
717.56
4,185.20
-
1,689.60
2,023.38
376.50
105.30
194.70
43.20
35,822.25
03.02.03
03.02.04
03.02.05
03.02.06
03.02.07
03.02.08
03.02.09
03.02.10
03.02.11
03.03
03.03.01
03.04

CIELORRASOS
PISOS Y PAVIMENTOS
03.04.01
03.04.02
03.04.03
03.04.04
03.04.05
03.04.06
03.04.07
03.04.08
03.04.09
03.04.10
03.04.11
03.04.12
03.04.13
03.04.14
03.05

CONTRAZOCALOS
03.05.01
03.05.02
03.05.03
03.05.04
03.06
03.06.01
03.07
03.07.01
03.08

ZOCALOS
CUBIERTAS
03.08.01
CORREAS DE MADERA
03.08.02
03.08.03
COBERTURA DE PLANCHA ONDULADA DE FIBRA MINERAL + BITUMEN ASFALTICO COLOR ROJO DE 0.95 X 2.00 M
03.08.04
03.08.05
03.08.06
03.09

03.09.01
03.09.02
03.09.03
03.09.04
03.09.05
03.09.06
03.09.07
03.09.08
03.09.09
03.09.10
03.09.11
03.09.12
03.09.13
03.09.14
03.09.15
03.09.16
03.09.17
03.09.18
03.09.19
03.09.20
03.09.21
03.09.22
03.09.23
03.09.24
03.09.25
03.09.26
03.09.27
03.09.28
03.09.29
03.09.30
03.09.31
03.09.32
03.09.33
03.09.34
03.09.35
03.09.36
03.09.37
03.09.38
03.10
03.10.01
03.10.02
03.10.03
03.10.04
03.10.05
03.10.06
03.10.07
03.10.08
03.10.09
03.10.10
03.10.11
03.10.12
03.11
CERRAJERIA
03.11.01
03.11.02
03.11.03
03.11.04
03.11.05
03.11.06
03.11.07
CERROJO DE 5"
03.11.08
03.11.09
03.12
CERROJO DE 2"
PINTURA
03.12.01
03.12.02
03.12.03
03.12.04
03.12.05
03.12.06
03.12.07
03.12.08
03.12.09
03.12.10
03.12.11
03.12.12
03.12.13
PINTURA EN ESTRUCTURAS METALICAS - VIGAS - VIGUETAS
03.12.14
PINTURA EN ESTRUCTURAS METALICAS - COLUMNAS
61,500.84
14,723.31
170.69
320.85
1,149.39
2,211.15
1,000.74
577.06
777.42
7,849.04
-
8,830.17
74,806.40
12,043.85
8,384.39
1,241.92
29.58
5,608.17
3,508.02
1,190.07
795.78
32,246.40
16,891.91
1,918.66
10,836.50
5,065.02
-
03.13
03.13.01
03.13.02
03.13.03
03.13.04
03.13.05
03.13.06
03.13.07
03.13.08
03.13.09
04
04.01

04.01.01
TRAZO Y NIVELES
04.01.02
04.01.03
04.01.04
04.01.05
04.01.06
04.02
04.02.01
04.02.01.01
04.02.02
04.02.02.01
04.02.03
04.02.03.01
05
05.01
05.01.01
05.01.02
05.01.03
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02
05.04

TUBERIAS
TUBERIA PVC SAL 4"
CAJA DE REGISTRO
TUBERIAS
VALVULA CHECK DE 1"
05.04.01
05.04.02
05.04.03
05.04.04
05.04.05
05.04.06
05.04.07
05.04.08
05.04.09
05.04.10
05.04.11
05.04.12
05.04.13
05.05
05.05.01
05.06
05.06.01
05.06.01.01
05.06.01.02
05.06.01.03
05.06.02
05.06.02.01
05.06.02.02
05.06.02.03
05.06.03

SISTEMA DE DESAGUE
05.06.03.01
05.06.03.02
05.06.03.03
05.06.03.04
06

06.01
06.02
06.03
06.04
06.05
06.06
06.06.01
06.06.01.01
06.06.01.02
06.06.02
06.06.02.01
06.06.03
06.06.03.01
06.06.04
INODOROS
LAVATORIOS
ACCESORIOS
06.06.04.01
06.06.04.02
06.06.04.03
06.06.04.04
06.06.05
06.06.05.01
06.06.06
06.06.06.01
06.06.07
06.06.07.01
07

BEBEDEROS
URINARIOS
DUCHAS
07.01
07.02
CAMA DE ARENA
07.03
07.04
07.05
07.06
08
08.01

08.01.01
08.01.02
08.01.03
08.01.04
08.02
08.02.01

SALIDAS
08.02.01.01
08.02.01.02
08.02.01.03
SALIDA PARA TIMBRE
08.02.01.04
08.02.01.05
08.02.01.06
08.02.01.07
08.02.01.08
08.02.01.09
08.02.01.10
08.02.02
08.02.02.01

CAJA DE PASE
621.90
-
1,171.40
2,352.61
1,155.45
572.58
2,689.48
9,681.09
1,681.08
272.94
50.26
920.41
110.76
42.36
32.12
276.74
73.48
5,525.22
973.40
-
2,398.60
-
2,727.54
519.69
304.09
767.37
221.52
302.70
48.37
362.34
299.94
333.86
483.62
48.99
95.12
16.26
10,361.11
5,499.20
5,712.96
1,515.47
2,795.40
7,635.16
12,110.91
12,654.84
1,468.96
261.64
8,711.78
1,975.74
157.97
126.55
789.72
130.41
195.52
-
909.18
9,052.32
1,115.58
4,664.40
1,016.64
82.44
726.40
455.39
115.85
107.86
2,359.16
-
08.02.02.02
08.02.03
08.02.03.01
08.02.03.02
08.02.04

POSTE C.A.C. 9/200/120/255 C/CRUCETA 1.20m C/2 REFLEC. 250W HALOG. SIM HOSFEL RL40 INC. CIMENTACION
08.02.04.01
T.G. 1-3X120, 3-3X30, 3-2X30, 1-2X20, 1-CONTACTOR TIPO AC-1 2X30A, Inc. PULSADOR DE ENCENDIDO, 1-IH-16A, 24
08.02.04.02
08.02.04.03
08.02.04.04
08.02.04.05
08.02.04.06
08.02.04.07
09

09.01
09.02
PARARRAYO
09.03
09.03.01
09.03.02
09.04

ARTEFACTOS
09.04.01
09.04.02
09.04.03
09.04.04
09.04.05
09.04.06
09.04.07
09.04.08
09.05
09.05.01
09.06
09.06.01
09.07

VARIOS
PRUEBAS ELECTRICAS
09.07.01
09.07.02
09.07.03
09.07.04
09.07.05
09.08
09.08.01
09.08.02
09.08.03
09.08.04
COSTO DIRECTO
GASTOS GENERALES (13.27% DE C.D.)
SUB TOTAL (01)
SUB TOTAL (02)
EQUIPAMIENTO
FACTOR DE RELACION (F.R. = 1.089206509)
PRESUPUESTO TOTAL
379.05
1,827.38
287.43
37.34
493.40
9,059.88
24,877.44
1,616.05
1,092.85
1,092.85
983.45
988.75
1,041.65
1,041.65
2,624.68
6,422.80
997.49
1,032.49
3,546.22
352.00
185.60
716.80
96.84
-
5,535.60
-
204951.70
27202.63
20495.17
252649.50
0.00
252649.50
597112.67
79252.99
59711.27
736076.93
0.00
736076.93
1217993.38
161660.63
121799.34
1501453.35
0.00
1501453.35
696718.49
92473.37
69671.85
858863.71
0.00
858863.71
356721.01
47346.52
35672.1
439739.63
0.00
439739.63
117201.89
15555.86
11720.19
144477.94
0.00
144477.94
275,187.48
801,739.78
1,635,392.77
935,479.94
478,967.27
157,366.31
UCION PUBLICA INTEGRAL N 62500 - DEL PUEBLO JOVEN 82 DE LA CIUDAD

ORETO''
MES 07
1,689.60
2,023.38
376.50
105.30
194.70
43.20
10,030.23
MES 08
957.44
1,551.26
288.65
80.73
149.27
33.12
-
SUB TOTAL
2,995.92
8,010.01
5,088.52
15,590.16
1,560.56
3,324.26
12,672.00
6,446.16
15,580.03
2,899.05
810.81
1,499.19
332.64
16,091.28
76,993.80
2,647.12
115.62
21,211.38
69,536.96
6,668.94
25,603.20
70,449.12
33,112.32
2,478.51
2,176.84
137,858.00
15,198.57
269.84
58.21
131.20
9,956.30
62.09
1,094.53
819.38
32,203.89
3,374.92
4,006.56
8,544.80
6,030.80
78,525.55
2,019.25
75,849.65
304,171.40
158,026.88
4,437.76
3,035.46
4,081.08
33,697.23
35,034.58
18,647.46
12,730.71
4,686.48
1,700.46
113,562.72
56,842.20
54,898.20
80,456.08
68,756.84
251,110.95
68,615.97
84,067.76
76,898.64
11,606.28
37,682.37
46,380.32
29,310.90
18,865.08
25,058.93
11,965.44
3,450.37
2,257.50
1,925.58
6,842.98
3,297.60
5,393.55
2,308.34
3,221.55
1,810.62
800.00
15,338.35
17,351.80
4,813.85
7,638.60
11,347.15
2,413.59
4,236.30
9,465.25
2,536.32
4,902.63
90,834.46
36,866.24
671.96
51,667.71
717.56
4,185.20
45,852.48
5,835.72
26,544.43
8,441.70
6,733.98
11,952.99
49,921.35
25,229.90
5,174.44
3,817.28
5,004.22
122.42
4,326.36
4,676.68
3,912.20
934.20
13,527.50
3,946.23
10,900.05
4,649.16
643.17
2,114.66
5,160.36
1,488.62
2,507.31
139.29
940.24
1,925.42
939.60
1,399.84
422.52
11,132.17
11,060.16
9,990.72
15,517.08
4,534.56
2,157.28
5,503.75
3,820.71
866.25
880.78
185.89
130.61
76.91
113.26
545.23
462.09
278.84
8,918.70
393.89
123.37
3,445.91
243.47
392.90
457.42
4,393.41
262.17
8,618.00
1,731.60
305.24
1,286.16
212.80
2,262.30
11,888.04
69.45
1,273.44
692.10
489.85
105.12
682.88
40.32
3,763.44
965.28
390.52
13.80
74.88
288.00
4,107.54
-
19,878.10
260.78
31,739.76
224.37
4,188.65
7,079.44
318.06
951.68
1,211.30
1,249.65
183.69
-
1,190.07
6,631.50
32,246.40
43,436.34
1,918.66
10,836.50
13,506.72
6,733.98
11,952.99
49,921.35
25,229.90
5,174.44
3,817.28
5,004.22
61,500.84
14,723.31
170.69
320.85
1,149.39
2,211.15
1,000.74
577.06
777.42
122.42
4,326.36
4,676.68
3,912.20
934.20
13,527.50
3,946.23
16,679.21
74,806.40
12,043.85
8,384.39
1,241.92
29.58
10,900.05
4,649.16
643.17
2,114.66
5,160.36
1,488.62
2,507.31
139.29
940.24
1,925.42
939.60
1,399.84
422.52
11,132.17
11,060.16
9,990.72
15,517.08
4,534.56
2,157.28
5,503.75
3,820.71
866.25
880.78
185.89
130.61
76.91
113.26
545.23
462.09
278.84
8,918.70
393.89
123.37
3,445.91
243.47
392.90
457.42
4,393.41
262.17
8,618.00
1,731.60
305.24
1,286.16
212.80
2,262.30
11,888.04
69.45
1,273.44
692.10
489.85
105.12
682.88
40.32
3,763.44
965.28
390.52
13.80
74.88
288.00
19,878.10
260.78
31,739.76
224.37
4,188.65
7,079.44
318.06
4,107.54
951.68
1,211.30
1,249.65
183.69
5,608.17
3,508.02
2,676.15
6,516.54
15,592.20
33.00
175.23
141.80
3,220.74
3,673.68
1,836.84
1,384.62
3,383.66
499.13
201.35
234.29
321.15
291.60
-
491.68
347.59
743.23
18.63
481.95
132.00
69.60
268.80
36.21
36.21
5,319.30
-
3,636.72
2,676.15
6,516.54
107.86
621.90
2,359.16
9,052.32
1,115.58
15,592.20
1,171.40
2,352.61
1,155.45
572.58
2,689.48
9,681.09
1,681.08
2,398.60
491.68
272.94
50.26
920.41
110.76
42.36
32.12
276.74
73.48
519.69
304.09
767.37
221.52
302.70
48.37
362.34
299.94
333.86
483.62
48.99
95.12
16.26
347.59
10,361.11
5,499.20
5,712.96
5,525.22
973.40
743.23
33.00
175.23
141.80
3,220.74
4,664.40
1,016.64
82.44
726.40
455.39
3,673.68
1,836.84
1,384.62
3,383.66
499.13
201.35
234.29
321.15
291.60
18.63
481.95
132.00
69.60
268.80
36.21
36.21
5,319.30
1,515.47
2,795.40
7,635.16
12,110.91
12,654.84
1,468.96
261.64
8,711.78
1,975.74
157.97
126.55
789.72
130.41
195.52
115.85
2,240.10
44,850.86
2,893.50
6,584.40
347.40
2,891.90
491.04
691.08
1,000.00
-
493.40
9,059.88
24,877.44
1,616.05
1,092.85
1,092.85
983.45
988.75
1,041.65
1,041.65
2,624.68
6,422.80
997.49
1,032.49
2,240.10
44,850.86
2,893.50
6,584.40
347.40
2,891.90
491.04
691.08
3,546.22
1,000.00
352.00
185.60
716.80
96.84
5,535.60
379.05
1,827.38
287.43
37.34
393125.02
52178.31
39312.5
484615.83
0.00
484615.83
140281.43
18619.14
14028.14
172928.70
0.00
172928.70
3724105.60
7448211.19
494289.43
372410.56
0.1327270185
0.1
9181611.18
110238.63
204728.89
647,919.34
411,347.11
314967.52
5,343,400.00
4590805.59
0.00
5343499.94
5343400
0.9999813
494289.432
372410.56
#REF!
4590805.59
1.0892065083
314,967.52

C Valor-82

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

C Valor-82

Diunggah oleh

Hak Cipta:

Format Tersedia

RESUMEN DE VALORIZACION Nro.

ADELANTO DIRECTO (Incl. IGV)

ADELANTO MATERIALES (Incl. IGV)

AL 28 DE FEBRERO DEL 2010

AVANCE DE OBRA ACUMULADO

GASTOS GENERALES 8.00%

DEDUCCION (EN EFECTIVO)

DEDUCCION (POR MATERIALES)

AMORTIZACIONES DE LOS ADELANTOS

AMORTIZACION DE ADELANTO DE MATERIALES

MONTO A PAGAR AL CONTRATISTA

4 MONTO A FACTURAR POR EL CONTRATISTA

MONTO CONTRACTUAL OBRA ,VARIOS:

Caseta para Oficina, Almacen (Alquiler), Inc. Guardiana

Movilizacin y Desmovilizacin de Equipo y Maquinaria

Tranquera de madera mvil para desviacin vehicular (2"x3" L=2.4m) H=1.20m

Cartel de obra impresin de Banner de 3.60 m x 2.40 m (Soporte de Madera)

Trazo y Replanteo Inicial del Proyecto P/ Lnea de Conduccin-Aduccin-Redes

Replanteo Fiinal del Proyecto P/ Lnea de Conduccin-Aduccin-Redes

Excavacin de Zanja C/ Maq T.S.R. Hasta 1.5 m P/Tub. D = 8" - 10"

Excav. C/I Mq S/Explo. T.R. Hasta 1.5 P/Tub. D = 8" - 10"

Refine y Niv. de Zanja T.Normal P/Tub. D = 8" - 10"

Refine y Niv. de Zanja T.Semirocoso P/Tub. D = 8" - 10"

Refine y Niv. de Zanja T.Rocoso P/Tub. D = 8" - 10"

Preparacin de Cama de Apoyo P/Tub. D = 8" - 10"

Relleno Compac. Zanja .T.N. P/Tub. Hasta 1.5m D = 8" - 10"

Relleno Compac. Zanja .T.S.R. P/Tub. Hasta 1.5m D = 8" - 10"

Eliminacin de Material Excedente C/ Maq. D= 3 km.

SUMINISTRO E INSTALACIN DE TUBERA

Suministro e Instalacin de Tubera PVC UF NTP ISO 4422 Dn 200 mm C-7.5

Prueba Hidraulica+Desinfeccin Tub. PVC ISO 4422 Dn 200 mm

SUMINISTRO E INSTALACIN DE ACCESORIOS

Suministro e Instalacin Codo Dn 200mm x 22.5 PVC UF NTP ISO 4422

Suministro e Instalacin Codo Dn 200mm x 45 PVC UF NTP ISO 4422

Suministro e Instalacin Codo Dn 200mm x 90 PVC UF NTP ISO 4422

Suministro e Instalacin de Tee Dn 250mm x 200mm PVC UF NTP ISO 4422

Encofrado y Desencofrado de Dados de Anclaje a Accesorios

Concreto fc=140 Kg/cm2 para Dados de Anclaje a Accesorios

Caja para Vlvula Dn 200 mm

RESERVORIO Vol= 1,200 M3

Cartel de obra impresin de Banner de 3.60 m x 2.40 m (Soporte de Madera)

Limpieza de Terreno manual

Trazo y Replanteo Inicial del Proyecto P/Reservorio-Cisterna o Sim. C/Estacin Total

Replanteo Final de la Obra P/Reservorios Y/O Cisterna C/Estacin Total

Corte en Roca Fija para Plataforma

Excav. C/I Mq S/Explo. T.R. Hasta 1.0 Prof.

Refine y Nivelacin en Terreno Rocoso

Eliminacin de Desmonte en Terreno Semirocoso D=10 Km C/Maq.

Concreto F'c=100 Kg/cm2 P/Solados y/o sub bases (C-I)

Encofrado (Inc/Habilitacin de madera) P/Solados y/o sub bases

Concreto Pre Mezclado f'c=245 Kg/cm2 P/Zapatas (P-I)

Acero Estruct. Trabajado P/Zapata Armada (costo prom. incl. desperdicios)

Acero Estruc. Trabajado P/Losa de Fondo-Base de Buzn, Cmara, Caja

Concreto Pre Mezclaod f'c=245 Kg/cm2 P/Muros Reforzados (P-I)

Encofrado (Inc/Habilitacin) P/Muros Cilindrico-Cuba

Acero Estruct. Trabajado P/Muro Reforzado (costo prom. incl. desperdicios)

Concreto Pre Mezclado f'c=210 Kg/cm2 P/Vigas (P-I)

Encofrado (Inc/Habilitacin) P/Vigas Circulares

Acero Estruct. Trabajado P/Vigas (costo prom. incl. desperdicios)

Concreto Pre Mezclado f'c=210 Kg/cm2 P/Cpulas Esfricas (P-I)

Encofrado (Inc/Habilitacin) P/Cpula Esfrica

Acero Estruct. Trabajado P/Cpula Esfrica (costo prom. incl. desperdicios)

Aditivo Desmoldeador P/Encofrado Tipo Caravista